[CANONE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.93%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 466,974 460,542 413,704 370,617 315,918 287,696 260,495 47.62%
PBT 24,416 21,627 19,361 17,416 15,170 15,045 15,026 38.25%
Tax -3,776 -2,374 -1,911 -3,254 -2,924 -2,970 -2,922 18.65%
NP 20,640 19,253 17,450 14,162 12,246 12,075 12,104 42.77%
-
NP to SH 20,556 19,137 17,315 13,970 12,050 11,928 11,973 43.42%
-
Tax Rate 15.47% 10.98% 9.87% 18.68% 19.27% 19.74% 19.45% -
Total Cost 446,334 441,289 396,254 356,455 303,672 275,621 248,391 47.85%
-
Net Worth 152,163 148,133 143,106 136,494 13,614,048 13,250,744 131,090 10.45%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 152,163 148,133 143,106 136,494 13,614,048 13,250,744 131,090 10.45%
NOSH 152,453 152,714 152,241 152,252 152,401 152,254 152,431 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.42% 4.18% 4.22% 3.82% 3.88% 4.20% 4.65% -
ROE 13.51% 12.92% 12.10% 10.23% 0.09% 0.09% 9.13% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 306.31 301.57 271.74 243.42 207.29 188.96 170.89 47.61%
EPS 13.48 12.53 11.37 9.18 7.91 7.83 7.85 43.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9981 0.97 0.94 0.8965 89.33 87.03 0.86 10.44%
Adjusted Per Share Value based on latest NOSH - 152,252
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 243.02 239.67 215.30 192.88 164.41 149.72 135.57 47.61%
EPS 10.70 9.96 9.01 7.27 6.27 6.21 6.23 43.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7919 0.7709 0.7448 0.7103 70.85 68.9593 0.6822 10.46%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.93 0.89 0.81 0.80 0.76 0.81 0.89 -
P/RPS 0.30 0.30 0.30 0.33 0.37 0.43 0.52 -30.72%
P/EPS 6.90 7.10 7.12 8.72 9.61 10.34 11.33 -28.17%
EY 14.50 14.08 14.04 11.47 10.40 9.67 8.83 39.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.92 0.86 0.89 0.01 0.01 1.03 -6.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 -
Price 0.96 0.88 0.82 0.85 0.77 0.80 0.80 -
P/RPS 0.31 0.29 0.30 0.35 0.37 0.42 0.47 -24.24%
P/EPS 7.12 7.02 7.21 9.26 9.74 10.21 10.19 -21.27%
EY 14.05 14.24 13.87 10.79 10.27 9.79 9.82 27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.87 0.95 0.01 0.01 0.93 2.14%

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