[CANONE] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	237,987	214,135	203,331	201,197	200,403	190,347	177,125	21.74%
YoY %	11.14%	5.31%	1.06%	0.40%	5.28%	7.46%	-	-
Horiz. %	134.36%	120.89%	114.80%	113.59%	113.14%	107.46%	100.00%	-
PBT	14,979	15,336	16,125	18,037	19,797	19,959	19,261	-15.41%
YoY %	-2.33%	-4.89%	-10.60%	-8.89%	-0.81%	3.62%	-	-
Horiz. %	77.77%	79.62%	83.72%	93.65%	102.78%	103.62%	100.00%	-
Tax	-1,849	-1,427	-1,732	-2,201	-3,339	-4,086	-3,419	-33.59%
YoY %	-29.57%	17.61%	21.31%	34.08%	18.28%	-19.51%	-	-
Horiz. %	54.08%	41.74%	50.66%	64.38%	97.66%	119.51%	100.00%	-
NP	13,130	13,909	14,393	15,836	16,458	15,873	15,842	-11.75%
YoY %	-5.60%	-3.36%	-9.11%	-3.78%	3.69%	0.20%	-	-
Horiz. %	82.88%	87.80%	90.85%	99.96%	103.89%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,684	13,486	14,013	15,498	16,458	15,873	15,842	-13.76%
YoY %	-5.95%	-3.76%	-9.58%	-5.83%	3.69%	0.20%	-	-
Horiz. %	80.07%	85.13%	88.45%	97.83%	103.89%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.34%	9.30%	10.74%	12.20%	16.87%	20.47%	17.75%	-
YoY %	32.69%	-13.41%	-11.97%	-27.68%	-17.59%	15.32%	-	-
Horiz. %	69.52%	52.39%	60.51%	68.73%	95.04%	115.32%	100.00%	-
Total Cost	224,857	200,226	188,938	185,361	183,945	174,474	161,283	24.77%
YoY %	12.30%	5.97%	1.93%	0.77%	5.43%	8.18%	-	-
Horiz. %	139.42%	124.15%	117.15%	114.93%	114.05%	108.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	126,304	128,014	124,796	123,363	119,017	119,132	115,994	5.83%
YoY %	-1.34%	2.58%	1.16%	3.65%	-0.10%	2.71%	-	-
Horiz. %	108.89%	110.36%	107.59%	106.35%	102.61%	102.71%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	4,447	4,447	4,447	4,447	4,385	4,385	4,385	0.93%
YoY %	0.00%	0.00%	0.00%	1.41%	0.00%	0.00%	-	-
Horiz. %	101.41%	101.41%	101.41%	101.41%	100.00%	100.00%	100.00%	-
Div Payout %	35.06%	32.98%	31.74%	28.70%	26.65%	27.63%	27.68%	-
YoY %	6.31%	3.91%	10.59%	7.69%	-3.55%	-0.18%	-	-
Horiz. %	126.66%	119.15%	114.67%	103.68%	96.28%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	126,304	128,014	124,796	123,363	119,017	119,132	115,994	5.83%
YoY %	-1.34%	2.58%	1.16%	3.65%	-0.10%	2.71%	-	-
Horiz. %	108.89%	110.36%	107.59%	106.35%	102.61%	102.71%	100.00%	-
NOSH	152,173	152,398	152,190	152,300	152,586	152,148	152,623	-0.19%
YoY %	-0.15%	0.14%	-0.07%	-0.19%	0.29%	-0.31%	-	-
Horiz. %	99.71%	99.85%	99.72%	99.79%	99.98%	99.69%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	5.52%	6.50%	7.08%	7.87%	8.21%	8.34%	8.94%	-
YoY %	-15.08%	-8.19%	-10.04%	-4.14%	-1.56%	-6.71%	-	-
Horiz. %	61.74%	72.71%	79.19%	88.03%	91.83%	93.29%	100.00%	-
ROE	10.04%	10.53%	11.23%	12.56%	13.83%	13.32%	13.66%	-
YoY %	-4.65%	-6.23%	-10.59%	-9.18%	3.83%	-2.49%	-	-
Horiz. %	73.50%	77.09%	82.21%	91.95%	101.24%	97.51%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	156.39	140.51	133.60	132.11	131.34	125.11	116.05	21.98%
YoY %	11.30%	5.17%	1.13%	0.59%	4.98%	7.81%	-	-
Horiz. %	134.76%	121.08%	115.12%	113.84%	113.18%	107.81%	100.00%	-
EPS	8.34	8.85	9.21	10.18	10.79	10.43	10.38	-13.56%
YoY %	-5.76%	-3.91%	-9.53%	-5.65%	3.45%	0.48%	-	-
Horiz. %	80.35%	85.26%	88.73%	98.07%	103.95%	100.48%	100.00%	-
DPS	2.92	2.92	2.92	2.92	2.88	2.88	2.87	1.15%
YoY %	0.00%	0.00%	0.00%	1.39%	0.00%	0.35%	-	-
Horiz. %	101.74%	101.74%	101.74%	101.74%	100.35%	100.35%	100.00%	-
NAPS	0.83	0.84	0.82	0.81	0.78	0.783	0.76	6.04%
YoY %	-1.19%	2.44%	1.23%	3.85%	-0.38%	3.03%	-	-
Horiz. %	109.21%	110.53%	107.89%	106.58%	102.63%	103.03%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 152,300
RPS	123.85	111.44	105.82	104.71	104.29	99.06	92.18	21.73%
YoY %	11.14%	5.31%	1.06%	0.40%	5.28%	7.46%	-	-
Horiz. %	134.36%	120.89%	114.80%	113.59%	113.14%	107.46%	100.00%	-
EPS	6.60	7.02	7.29	8.07	8.57	8.26	8.24	-13.74%
YoY %	-5.98%	-3.70%	-9.67%	-5.83%	3.75%	0.24%	-	-
Horiz. %	80.10%	85.19%	88.47%	97.94%	104.00%	100.24%	100.00%	-
DPS	2.31	2.31	2.31	2.31	2.28	2.28	2.28	0.87%
YoY %	0.00%	0.00%	0.00%	1.32%	0.00%	0.00%	-	-
Horiz. %	101.32%	101.32%	101.32%	101.32%	100.00%	100.00%	100.00%	-
NAPS	0.6573	0.6662	0.6495	0.642	0.6194	0.62	0.6037	5.82%
YoY %	-1.34%	2.57%	1.17%	3.65%	-0.10%	2.70%	-	-
Horiz. %	108.88%	110.35%	107.59%	106.34%	102.60%	102.70%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.00	1.02	0.89	0.95	0.90	1.05	0.99	-
P/RPS	0.64	0.73	0.67	0.72	0.69	0.84	0.85	-17.22%
YoY %	-12.33%	8.96%	-6.94%	4.35%	-17.86%	-1.18%	-	-
Horiz. %	75.29%	85.88%	78.82%	84.71%	81.18%	98.82%	100.00%	-
P/EPS	12.00	11.53	9.67	9.34	8.34	10.06	9.54	16.50%
YoY %	4.08%	19.23%	3.53%	11.99%	-17.10%	5.45%	-	-
Horiz. %	125.79%	120.86%	101.36%	97.90%	87.42%	105.45%	100.00%	-
EY	8.34	8.68	10.35	10.71	11.98	9.94	10.48	-14.11%
YoY %	-3.92%	-16.14%	-3.36%	-10.60%	20.52%	-5.15%	-	-
Horiz. %	79.58%	82.82%	98.76%	102.19%	114.31%	94.85%	100.00%	-
DY	2.92	2.86	3.28	3.07	3.20	2.75	2.90	0.45%
YoY %	2.10%	-12.80%	6.84%	-4.06%	16.36%	-5.17%	-	-
Horiz. %	100.69%	98.62%	113.10%	105.86%	110.34%	94.83%	100.00%	-
P/NAPS	1.20	1.21	1.09	1.17	1.15	1.34	1.30	-5.19%
YoY %	-0.83%	11.01%	-6.84%	1.74%	-14.18%	3.08%	-	-
Horiz. %	92.31%	93.08%	83.85%	90.00%	88.46%	103.08%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/11/07	29/08/07	30/05/07	27/02/07	30/11/06	28/08/06	29/05/06	-
Price	0.99	0.87	0.89	0.90	0.98	0.88	0.90	-
P/RPS	0.63	0.62	0.67	0.68	0.75	0.70	0.78	-13.25%
YoY %	1.61%	-7.46%	-1.47%	-9.33%	7.14%	-10.26%	-	-
Horiz. %	80.77%	79.49%	85.90%	87.18%	96.15%	89.74%	100.00%	-
P/EPS	11.88	9.83	9.67	8.84	9.09	8.44	8.67	23.34%
YoY %	20.85%	1.65%	9.39%	-2.75%	7.70%	-2.65%	-	-
Horiz. %	137.02%	113.38%	111.53%	101.96%	104.84%	97.35%	100.00%	-
EY	8.42	10.17	10.35	11.31	11.01	11.86	11.53	-18.89%
YoY %	-17.21%	-1.74%	-8.49%	2.72%	-7.17%	2.86%	-	-
Horiz. %	73.03%	88.20%	89.77%	98.09%	95.49%	102.86%	100.00%	-
DY	2.95	3.36	3.28	3.24	2.94	3.28	3.19	-5.07%
YoY %	-12.20%	2.44%	1.23%	10.20%	-10.37%	2.82%	-	-
Horiz. %	92.48%	105.33%	102.82%	101.57%	92.16%	102.82%	100.00%	-
P/NAPS	1.19	1.04	1.09	1.11	1.26	1.12	1.18	0.56%
YoY %	14.42%	-4.59%	-1.80%	-11.90%	12.50%	-5.08%	-	-
Horiz. %	100.85%	88.14%	92.37%	94.07%	106.78%	94.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos