[CANONE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.95%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 315,918 287,696 260,495 237,987 214,135 203,331 201,197 35.13%
PBT 15,170 15,045 15,026 14,979 15,336 16,125 18,037 -10.90%
Tax -2,924 -2,970 -2,922 -1,849 -1,427 -1,732 -2,201 20.86%
NP 12,246 12,075 12,104 13,130 13,909 14,393 15,836 -15.76%
-
NP to SH 12,050 11,928 11,973 12,684 13,486 14,013 15,498 -15.45%
-
Tax Rate 19.27% 19.74% 19.45% 12.34% 9.30% 10.74% 12.20% -
Total Cost 303,672 275,621 248,391 224,857 200,226 188,938 185,361 39.01%
-
Net Worth 13,614,048 13,250,744 131,090 126,304 128,014 124,796 123,363 2207.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 4,447 4,447 4,447 4,447 -
Div Payout % - - - 35.06% 32.98% 31.74% 28.70% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 13,614,048 13,250,744 131,090 126,304 128,014 124,796 123,363 2207.34%
NOSH 152,401 152,254 152,431 152,173 152,398 152,190 152,300 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.88% 4.20% 4.65% 5.52% 6.50% 7.08% 7.87% -
ROE 0.09% 0.09% 9.13% 10.04% 10.53% 11.23% 12.56% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 207.29 188.96 170.89 156.39 140.51 133.60 132.11 35.06%
EPS 7.91 7.83 7.85 8.34 8.85 9.21 10.18 -15.49%
DPS 0.00 0.00 0.00 2.92 2.92 2.92 2.92 -
NAPS 89.33 87.03 0.86 0.83 0.84 0.82 0.81 2206.31%
Adjusted Per Share Value based on latest NOSH - 152,173
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 164.41 149.72 135.57 123.85 111.44 105.82 104.71 35.12%
EPS 6.27 6.21 6.23 6.60 7.02 7.29 8.07 -15.49%
DPS 0.00 0.00 0.00 2.31 2.31 2.31 2.31 -
NAPS 70.85 68.9593 0.6822 0.6573 0.6662 0.6495 0.642 2207.35%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.76 0.81 0.89 1.00 1.02 0.89 0.95 -
P/RPS 0.37 0.43 0.52 0.64 0.73 0.67 0.72 -35.86%
P/EPS 9.61 10.34 11.33 12.00 11.53 9.67 9.34 1.91%
EY 10.40 9.67 8.83 8.34 8.68 10.35 10.71 -1.94%
DY 0.00 0.00 0.00 2.92 2.86 3.28 3.07 -
P/NAPS 0.01 0.01 1.03 1.20 1.21 1.09 1.17 -95.83%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 27/02/07 -
Price 0.77 0.80 0.80 0.99 0.87 0.89 0.90 -
P/RPS 0.37 0.42 0.47 0.63 0.62 0.67 0.68 -33.37%
P/EPS 9.74 10.21 10.19 11.88 9.83 9.67 8.84 6.68%
EY 10.27 9.79 9.82 8.42 10.17 10.35 11.31 -6.23%
DY 0.00 0.00 0.00 2.95 3.36 3.28 3.24 -
P/NAPS 0.01 0.01 0.93 1.19 1.04 1.09 1.11 -95.68%

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