[CANONE] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.61%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 370,617 315,918 287,696 260,495 237,987 214,135 203,331 49.05%
PBT 17,416 15,170 15,045 15,026 14,979 15,336 16,125 5.25%
Tax -3,254 -2,924 -2,970 -2,922 -1,849 -1,427 -1,732 52.08%
NP 14,162 12,246 12,075 12,104 13,130 13,909 14,393 -1.06%
-
NP to SH 13,970 12,050 11,928 11,973 12,684 13,486 14,013 -0.20%
-
Tax Rate 18.68% 19.27% 19.74% 19.45% 12.34% 9.30% 10.74% -
Total Cost 356,455 303,672 275,621 248,391 224,857 200,226 188,938 52.50%
-
Net Worth 136,494 13,614,048 13,250,744 131,090 126,304 128,014 124,796 6.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 4,447 4,447 4,447 -
Div Payout % - - - - 35.06% 32.98% 31.74% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 136,494 13,614,048 13,250,744 131,090 126,304 128,014 124,796 6.13%
NOSH 152,252 152,401 152,254 152,431 152,173 152,398 152,190 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.82% 3.88% 4.20% 4.65% 5.52% 6.50% 7.08% -
ROE 10.23% 0.09% 0.09% 9.13% 10.04% 10.53% 11.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 243.42 207.29 188.96 170.89 156.39 140.51 133.60 49.01%
EPS 9.18 7.91 7.83 7.85 8.34 8.85 9.21 -0.21%
DPS 0.00 0.00 0.00 0.00 2.92 2.92 2.92 -
NAPS 0.8965 89.33 87.03 0.86 0.83 0.84 0.82 6.10%
Adjusted Per Share Value based on latest NOSH - 152,431
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 192.88 164.41 149.72 135.57 123.85 111.44 105.82 49.05%
EPS 7.27 6.27 6.21 6.23 6.60 7.02 7.29 -0.18%
DPS 0.00 0.00 0.00 0.00 2.31 2.31 2.31 -
NAPS 0.7103 70.85 68.9593 0.6822 0.6573 0.6662 0.6495 6.12%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.80 0.76 0.81 0.89 1.00 1.02 0.89 -
P/RPS 0.33 0.37 0.43 0.52 0.64 0.73 0.67 -37.55%
P/EPS 8.72 9.61 10.34 11.33 12.00 11.53 9.67 -6.64%
EY 11.47 10.40 9.67 8.83 8.34 8.68 10.35 7.06%
DY 0.00 0.00 0.00 0.00 2.92 2.86 3.28 -
P/NAPS 0.89 0.01 0.01 1.03 1.20 1.21 1.09 -12.60%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 01/12/08 25/08/08 29/05/08 29/02/08 29/11/07 29/08/07 30/05/07 -
Price 0.85 0.77 0.80 0.80 0.99 0.87 0.89 -
P/RPS 0.35 0.37 0.42 0.47 0.63 0.62 0.67 -35.06%
P/EPS 9.26 9.74 10.21 10.19 11.88 9.83 9.67 -2.83%
EY 10.79 10.27 9.79 9.82 8.42 10.17 10.35 2.80%
DY 0.00 0.00 0.00 0.00 2.95 3.36 3.28 -
P/NAPS 0.95 0.01 0.01 0.93 1.19 1.04 1.09 -8.73%

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