[CANONE] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 9.28%
YoY- 457.78%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 815,247 795,526 782,713 750,442 710,961 681,629 630,983 18.64%
PBT 108,167 124,310 194,881 179,774 160,639 131,407 41,923 88.22%
Tax -19,717 -18,631 -16,753 -14,033 -10,835 -9,052 -7,389 92.49%
NP 88,450 105,679 178,128 165,741 149,804 122,355 34,534 87.30%
-
NP to SH 79,685 97,249 170,725 160,038 146,447 119,808 32,425 82.20%
-
Tax Rate 18.23% 14.99% 8.60% 7.81% 6.74% 6.89% 17.63% -
Total Cost 726,797 689,847 604,585 584,701 561,157 559,274 596,449 14.09%
-
Net Worth 433,014 414,528 396,944 368,777 352,043 314,309 217,932 58.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 6,095 6,095 6,095 4,570 4,570 4,570 4,570 21.18%
Div Payout % 7.65% 6.27% 3.57% 2.86% 3.12% 3.81% 14.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 433,014 414,528 396,944 368,777 352,043 314,309 217,932 58.11%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,336 0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.85% 13.28% 22.76% 22.09% 21.07% 17.95% 5.47% -
ROE 18.40% 23.46% 43.01% 43.40% 41.60% 38.12% 14.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 534.94 522.00 513.63 492.42 466.51 447.26 414.20 18.61%
EPS 52.29 63.81 112.03 105.01 96.09 78.61 21.29 82.13%
DPS 4.00 4.00 4.00 3.00 3.00 3.00 3.00 21.16%
NAPS 2.8413 2.72 2.6048 2.4198 2.31 2.0624 1.4306 58.06%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 424.27 414.01 407.34 390.54 370.00 354.73 328.38 18.64%
EPS 41.47 50.61 88.85 83.29 76.21 62.35 16.87 82.24%
DPS 3.17 3.17 3.17 2.38 2.38 2.38 2.38 21.07%
NAPS 2.2535 2.1573 2.0658 1.9192 1.8321 1.6357 1.1342 58.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.36 2.31 2.35 2.57 2.51 1.80 1.03 -
P/RPS 0.63 0.44 0.46 0.52 0.54 0.40 0.25 85.28%
P/EPS 6.43 3.62 2.10 2.45 2.61 2.29 4.84 20.87%
EY 15.56 27.62 47.67 40.86 38.28 43.67 20.67 -17.26%
DY 1.19 1.73 1.70 1.17 1.20 1.67 2.91 -44.93%
P/NAPS 1.18 0.85 0.90 1.06 1.09 0.87 0.72 39.04%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 28/02/12 -
Price 3.39 3.45 2.39 2.05 2.79 2.15 1.72 -
P/RPS 0.63 0.66 0.47 0.42 0.60 0.48 0.42 31.06%
P/EPS 6.48 5.41 2.13 1.95 2.90 2.73 8.08 -13.69%
EY 15.42 18.50 46.88 51.23 34.44 36.56 12.38 15.78%
DY 1.18 1.16 1.67 1.46 1.08 1.40 1.74 -22.82%
P/NAPS 1.19 1.27 0.92 0.85 1.21 1.04 1.20 -0.55%

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