[CANONE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.53%
YoY- 80.08%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 412,077 389,068 376,377 405,926 432,671 466,974 460,542 -7.13%
PBT 29,180 33,246 35,941 37,240 29,253 24,416 21,627 22.08%
Tax -4,118 -4,009 -5,380 -5,764 -4,331 -3,776 -2,374 44.31%
NP 25,062 29,237 30,561 31,476 24,922 20,640 19,253 19.19%
-
NP to SH 24,318 28,815 30,263 31,181 24,840 20,556 19,137 17.30%
-
Tax Rate 14.11% 12.06% 14.97% 15.48% 14.81% 15.47% 10.98% -
Total Cost 387,015 359,831 345,816 374,450 407,749 446,334 441,289 -8.36%
-
Net Worth 181,155 181,063 177,819 152,436 156,839 152,163 148,133 14.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,573 4,573 4,573 4,573 - - - -
Div Payout % 18.81% 15.87% 15.11% 14.67% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,155 181,063 177,819 152,436 156,839 152,163 148,133 14.34%
NOSH 152,257 152,422 152,608 152,436 152,345 152,453 152,714 -0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.08% 7.51% 8.12% 7.75% 5.76% 4.42% 4.18% -
ROE 13.42% 15.91% 17.02% 20.46% 15.84% 13.51% 12.92% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 270.65 255.26 246.63 266.29 284.01 306.31 301.57 -6.95%
EPS 15.97 18.90 19.83 20.46 16.31 13.48 12.53 17.53%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.1898 1.1879 1.1652 1.00 1.0295 0.9981 0.97 14.57%
Adjusted Per Share Value based on latest NOSH - 152,436
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 214.45 202.48 195.87 211.25 225.17 243.02 239.67 -7.13%
EPS 12.66 15.00 15.75 16.23 12.93 10.70 9.96 17.32%
DPS 2.38 2.38 2.38 2.38 0.00 0.00 0.00 -
NAPS 0.9428 0.9423 0.9254 0.7933 0.8162 0.7919 0.7709 14.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.14 0.99 0.95 0.95 0.94 0.93 0.89 -
P/RPS 0.42 0.39 0.39 0.36 0.33 0.30 0.30 25.12%
P/EPS 7.14 5.24 4.79 4.64 5.77 6.90 7.10 0.37%
EY 14.01 19.10 20.87 21.53 17.35 14.50 14.08 -0.33%
DY 2.63 3.03 3.16 3.16 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.82 0.95 0.91 0.93 0.92 2.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 26/05/09 -
Price 1.05 1.16 0.94 0.94 0.95 0.96 0.88 -
P/RPS 0.39 0.45 0.38 0.35 0.33 0.31 0.29 21.81%
P/EPS 6.57 6.14 4.74 4.60 5.83 7.12 7.02 -4.31%
EY 15.21 16.30 21.10 21.76 17.16 14.05 14.24 4.48%
DY 2.86 2.59 3.19 3.19 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.81 0.94 0.92 0.96 0.91 -2.20%

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