[CANONE] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -4.97%
YoY- -21.48%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,018,555 984,250 928,178 896,794 925,549 900,072 886,473 9.71%
PBT 97,436 110,898 106,986 90,326 95,436 92,567 95,529 1.32%
Tax -18,935 -20,400 -20,613 -17,579 -18,884 -17,456 -14,498 19.50%
NP 78,501 90,498 86,373 72,747 76,552 75,111 81,031 -2.09%
-
NP to SH 78,501 90,498 86,373 72,747 76,552 73,227 77,327 1.01%
-
Tax Rate 19.43% 18.40% 19.27% 19.46% 19.79% 18.86% 15.18% -
Total Cost 940,054 893,752 841,805 824,047 848,997 824,961 805,442 10.86%
-
Net Worth 773,358 761,636 748,493 708,756 682,406 647,901 661,563 10.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 7,686 7,686 7,686 7,686 7,686 7,686 7,686 0.00%
Div Payout % 9.79% 8.49% 8.90% 10.57% 10.04% 10.50% 9.94% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 773,358 761,636 748,493 708,756 682,406 647,901 661,563 10.98%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.71% 9.19% 9.31% 8.11% 8.27% 8.34% 9.14% -
ROE 10.15% 11.88% 11.54% 10.26% 11.22% 11.30% 11.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 530.08 512.22 483.04 466.71 481.72 468.41 461.34 9.71%
EPS 40.85 47.10 44.95 37.86 39.84 38.11 40.24 1.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 530.08 512.22 483.04 466.71 481.67 468.41 461.34 9.71%
EPS 40.85 47.10 44.95 37.86 39.84 38.11 40.24 1.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 4.0247 3.9637 3.8953 3.6885 3.5514 3.3718 3.4429 10.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.40 3.29 3.32 3.39 3.44 3.82 4.56 -
P/RPS 0.64 0.64 0.69 0.73 0.71 0.82 0.99 -25.25%
P/EPS 8.32 6.99 7.39 8.95 8.63 10.02 11.33 -18.62%
EY 12.02 14.32 13.54 11.17 11.58 9.98 8.83 22.85%
DY 1.18 1.22 1.20 1.18 1.16 1.05 0.88 21.62%
P/NAPS 0.84 0.83 0.85 0.92 0.97 1.13 1.32 -26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 -
Price 3.30 3.43 3.40 3.74 3.36 3.55 3.94 -
P/RPS 0.62 0.67 0.70 0.80 0.70 0.76 0.85 -18.98%
P/EPS 8.08 7.28 7.56 9.88 8.43 9.32 9.79 -12.02%
EY 12.38 13.73 13.22 10.12 11.86 10.73 10.21 13.72%
DY 1.21 1.17 1.18 1.07 1.19 1.13 1.02 12.07%
P/NAPS 0.82 0.87 0.87 1.01 0.95 1.05 1.14 -19.73%

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