[CANONE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 23.94%
YoY- 44.62%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 432,671 466,974 460,542 413,704 370,617 315,918 287,696 31.23%
PBT 29,253 24,416 21,627 19,361 17,416 15,170 15,045 55.71%
Tax -4,331 -3,776 -2,374 -1,911 -3,254 -2,924 -2,970 28.56%
NP 24,922 20,640 19,253 17,450 14,162 12,246 12,075 62.03%
-
NP to SH 24,840 20,556 19,137 17,315 13,970 12,050 11,928 63.00%
-
Tax Rate 14.81% 15.47% 10.98% 9.87% 18.68% 19.27% 19.74% -
Total Cost 407,749 446,334 441,289 396,254 356,455 303,672 275,621 29.80%
-
Net Worth 156,839 152,163 148,133 143,106 136,494 13,614,048 13,250,744 -94.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 156,839 152,163 148,133 143,106 136,494 13,614,048 13,250,744 -94.79%
NOSH 152,345 152,453 152,714 152,241 152,252 152,401 152,254 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 5.76% 4.42% 4.18% 4.22% 3.82% 3.88% 4.20% -
ROE 15.84% 13.51% 12.92% 12.10% 10.23% 0.09% 0.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 284.01 306.31 301.57 271.74 243.42 207.29 188.96 31.18%
EPS 16.31 13.48 12.53 11.37 9.18 7.91 7.83 63.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0295 0.9981 0.97 0.94 0.8965 89.33 87.03 -94.79%
Adjusted Per Share Value based on latest NOSH - 152,241
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 225.17 243.02 239.67 215.30 192.88 164.41 149.72 31.23%
EPS 12.93 10.70 9.96 9.01 7.27 6.27 6.21 62.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8162 0.7919 0.7709 0.7448 0.7103 70.85 68.9593 -94.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.94 0.93 0.89 0.81 0.80 0.76 0.81 -
P/RPS 0.33 0.30 0.30 0.30 0.33 0.37 0.43 -16.16%
P/EPS 5.77 6.90 7.10 7.12 8.72 9.61 10.34 -32.19%
EY 17.35 14.50 14.08 14.04 11.47 10.40 9.67 47.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.93 0.92 0.86 0.89 0.01 0.01 1917.60%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 29/05/08 -
Price 0.95 0.96 0.88 0.82 0.85 0.77 0.80 -
P/RPS 0.33 0.31 0.29 0.30 0.35 0.37 0.42 -14.83%
P/EPS 5.83 7.12 7.02 7.21 9.26 9.74 10.21 -31.14%
EY 17.16 14.05 14.24 13.87 10.79 10.27 9.79 45.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.91 0.87 0.95 0.01 0.01 1932.34%

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