[CANONE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.69%
YoY- 67.94%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 214,135 203,331 201,197 200,403 190,347 177,125 166,906 18.12%
PBT 15,336 16,125 18,037 19,797 19,959 19,261 18,573 -12.01%
Tax -1,427 -1,732 -2,201 -3,339 -4,086 -3,419 -3,245 -42.25%
NP 13,909 14,393 15,836 16,458 15,873 15,842 15,328 -6.28%
-
NP to SH 13,486 14,013 15,498 16,458 15,873 15,842 15,328 -8.20%
-
Tax Rate 9.30% 10.74% 12.20% 16.87% 20.47% 17.75% 17.47% -
Total Cost 200,226 188,938 185,361 183,945 174,474 161,283 151,578 20.45%
-
Net Worth 128,014 124,796 123,363 119,017 119,132 115,994 112,692 8.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 4,447 4,447 4,447 4,385 4,385 4,385 4,385 0.94%
Div Payout % 32.98% 31.74% 28.70% 26.65% 27.63% 27.68% 28.61% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 128,014 124,796 123,363 119,017 119,132 115,994 112,692 8.89%
NOSH 152,398 152,190 152,300 152,586 152,148 152,623 152,286 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.50% 7.08% 7.87% 8.21% 8.34% 8.94% 9.18% -
ROE 10.53% 11.23% 12.56% 13.83% 13.32% 13.66% 13.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 140.51 133.60 132.11 131.34 125.11 116.05 109.60 18.06%
EPS 8.85 9.21 10.18 10.79 10.43 10.38 10.07 -8.27%
DPS 2.92 2.92 2.92 2.88 2.88 2.87 2.88 0.92%
NAPS 0.84 0.82 0.81 0.78 0.783 0.76 0.74 8.84%
Adjusted Per Share Value based on latest NOSH - 152,586
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 111.44 105.82 104.71 104.29 99.06 92.18 86.86 18.12%
EPS 7.02 7.29 8.07 8.57 8.26 8.24 7.98 -8.21%
DPS 2.31 2.31 2.31 2.28 2.28 2.28 2.28 0.87%
NAPS 0.6662 0.6495 0.642 0.6194 0.62 0.6037 0.5865 8.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 0.89 0.95 0.90 1.05 0.99 1.00 -
P/RPS 0.73 0.67 0.72 0.69 0.84 0.85 0.91 -13.69%
P/EPS 11.53 9.67 9.34 8.34 10.06 9.54 9.94 10.42%
EY 8.68 10.35 10.71 11.98 9.94 10.48 10.07 -9.45%
DY 2.86 3.28 3.07 3.20 2.75 2.90 2.88 -0.46%
P/NAPS 1.21 1.09 1.17 1.15 1.34 1.30 1.35 -7.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 - -
Price 0.87 0.89 0.90 0.98 0.88 0.90 0.00 -
P/RPS 0.62 0.67 0.68 0.75 0.70 0.78 0.00 -
P/EPS 9.83 9.67 8.84 9.09 8.44 8.67 0.00 -
EY 10.17 10.35 11.31 11.01 11.86 11.53 0.00 -
DY 3.36 3.28 3.24 2.94 3.28 3.19 0.00 -
P/NAPS 1.04 1.09 1.11 1.26 1.12 1.18 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment