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

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -5.83%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 237,987 214,135 203,331 201,197 200,403 190,347 177,125 21.74%
PBT 14,979 15,336 16,125 18,037 19,797 19,959 19,261 -15.41%
Tax -1,849 -1,427 -1,732 -2,201 -3,339 -4,086 -3,419 -33.59%
NP 13,130 13,909 14,393 15,836 16,458 15,873 15,842 -11.75%
-
NP to SH 12,684 13,486 14,013 15,498 16,458 15,873 15,842 -13.76%
-
Tax Rate 12.34% 9.30% 10.74% 12.20% 16.87% 20.47% 17.75% -
Total Cost 224,857 200,226 188,938 185,361 183,945 174,474 161,283 24.77%
-
Net Worth 126,304 128,014 124,796 123,363 119,017 119,132 115,994 5.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,447 4,447 4,447 4,447 4,385 4,385 4,385 0.93%
Div Payout % 35.06% 32.98% 31.74% 28.70% 26.65% 27.63% 27.68% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 126,304 128,014 124,796 123,363 119,017 119,132 115,994 5.83%
NOSH 152,173 152,398 152,190 152,300 152,586 152,148 152,623 -0.19%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.52% 6.50% 7.08% 7.87% 8.21% 8.34% 8.94% -
ROE 10.04% 10.53% 11.23% 12.56% 13.83% 13.32% 13.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 156.39 140.51 133.60 132.11 131.34 125.11 116.05 21.98%
EPS 8.34 8.85 9.21 10.18 10.79 10.43 10.38 -13.56%
DPS 2.92 2.92 2.92 2.92 2.88 2.88 2.87 1.15%
NAPS 0.83 0.84 0.82 0.81 0.78 0.783 0.76 6.04%
Adjusted Per Share Value based on latest NOSH - 152,300
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 123.85 111.44 105.82 104.71 104.29 99.06 92.18 21.73%
EPS 6.60 7.02 7.29 8.07 8.57 8.26 8.24 -13.74%
DPS 2.31 2.31 2.31 2.31 2.28 2.28 2.28 0.87%
NAPS 0.6573 0.6662 0.6495 0.642 0.6194 0.62 0.6037 5.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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%
P/EPS 12.00 11.53 9.67 9.34 8.34 10.06 9.54 16.50%
EY 8.34 8.68 10.35 10.71 11.98 9.94 10.48 -14.11%
DY 2.92 2.86 3.28 3.07 3.20 2.75 2.90 0.45%
P/NAPS 1.20 1.21 1.09 1.17 1.15 1.34 1.30 -5.19%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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%
P/EPS 11.88 9.83 9.67 8.84 9.09 8.44 8.67 23.34%
EY 8.42 10.17 10.35 11.31 11.01 11.86 11.53 -18.89%
DY 2.95 3.36 3.28 3.24 2.94 3.28 3.19 -5.07%
P/NAPS 1.19 1.04 1.09 1.11 1.26 1.12 1.18 0.56%

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