[CANONE] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -5.39%
YoY- 177.02%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,690,267 2,953,866 2,715,015 2,329,830 1,858,600 1,322,957 1,227,219 68.83%
PBT 534,861 687,618 963,558 415,861 421,378 310,537 65,210 307.23%
Tax -11,181 -15,494 -19,361 -20,531 -19,322 -19,101 -18,634 -28.88%
NP 523,680 672,124 944,197 395,330 402,056 291,436 46,576 402.62%
-
NP to SH 552,118 607,684 719,977 141,824 149,907 132,029 46,576 420.67%
-
Tax Rate 2.09% 2.25% 2.01% 4.94% 4.59% 6.15% 28.58% -
Total Cost 2,166,587 2,281,742 1,770,818 1,934,500 1,456,544 1,031,521 1,180,643 49.94%
-
Net Worth 1,689,582 1,718,193 1,733,027 1,174,477 1,175,207 1,021,024 830,773 60.59%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 11,529 11,529 11,529 7,686 7,686 7,686 7,686 31.06%
Div Payout % 2.09% 1.90% 1.60% 5.42% 5.13% 5.82% 16.50% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,689,582 1,718,193 1,733,027 1,174,477 1,175,207 1,021,024 830,773 60.59%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 19.47% 22.75% 34.78% 16.97% 21.63% 22.03% 3.80% -
ROE 32.68% 35.37% 41.54% 12.08% 12.76% 12.93% 5.61% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,400.07 1,537.25 1,412.94 1,212.49 967.25 688.49 638.67 68.83%
EPS 287.33 316.25 374.69 73.81 78.01 68.71 24.24 420.65%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 31.06%
NAPS 8.7929 8.9418 9.019 6.1122 6.116 5.3136 4.3235 60.59%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1,400.07 1,537.25 1,412.94 1,212.49 967.25 688.49 638.67 68.83%
EPS 287.33 316.25 374.69 73.81 78.01 68.71 24.24 420.65%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 31.06%
NAPS 8.7929 8.9418 9.019 6.1122 6.116 5.3136 4.3235 60.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.64 2.18 2.87 3.17 3.65 2.98 1.98 -
P/RPS 0.19 0.14 0.20 0.26 0.38 0.43 0.31 -27.86%
P/EPS 0.92 0.69 0.77 4.29 4.68 4.34 8.17 -76.71%
EY 108.84 145.07 130.55 23.28 21.37 23.06 12.24 329.78%
DY 2.27 2.75 2.09 1.26 1.10 1.34 2.02 8.09%
P/NAPS 0.30 0.24 0.32 0.52 0.60 0.56 0.46 -24.81%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 04/06/20 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 -
Price 2.65 2.89 2.99 3.23 3.11 3.43 2.69 -
P/RPS 0.19 0.19 0.21 0.27 0.32 0.50 0.42 -41.09%
P/EPS 0.92 0.91 0.80 4.38 3.99 4.99 11.10 -81.01%
EY 108.43 109.43 125.31 22.85 25.09 20.03 9.01 425.94%
DY 2.26 2.08 2.01 1.24 1.29 1.17 1.49 32.04%
P/NAPS 0.30 0.32 0.33 0.53 0.51 0.65 0.62 -38.39%

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