[CANONE] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -20.05%
YoY- -37.64%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 595,856 550,545 487,286 449,051 412,077 389,068 376,377 35.79%
PBT 37,485 34,438 28,576 26,392 29,180 33,246 35,941 2.84%
Tax -6,695 -6,636 -5,985 -5,601 -4,118 -4,009 -5,380 15.67%
NP 30,790 27,802 22,591 20,791 25,062 29,237 30,561 0.49%
-
NP to SH 28,692 25,762 20,937 19,443 24,318 28,815 30,263 -3.48%
-
Tax Rate 17.86% 19.27% 20.94% 21.22% 14.11% 12.06% 14.97% -
Total Cost 565,066 522,743 464,695 428,260 387,015 359,831 345,816 38.68%
-
Net Worth 205,418 202,059 193,641 190,047 181,155 181,063 177,819 10.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,569 4,569 4,569 4,569 4,573 4,573 4,573 -0.05%
Div Payout % 15.93% 17.74% 21.83% 23.50% 18.81% 15.87% 15.11% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 205,418 202,059 193,641 190,047 181,155 181,063 177,819 10.08%
NOSH 152,387 152,279 152,162 152,330 152,257 152,422 152,608 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.17% 5.05% 4.64% 4.63% 6.08% 7.51% 8.12% -
ROE 13.97% 12.75% 10.81% 10.23% 13.42% 15.91% 17.02% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 391.01 361.54 320.24 294.79 270.65 255.26 246.63 35.92%
EPS 18.83 16.92 13.76 12.76 15.97 18.90 19.83 -3.38%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.348 1.3269 1.2726 1.2476 1.1898 1.1879 1.1652 10.19%
Adjusted Per Share Value based on latest NOSH - 152,330
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 310.09 286.51 253.59 233.69 214.45 202.48 195.87 35.79%
EPS 14.93 13.41 10.90 10.12 12.66 15.00 15.75 -3.49%
DPS 2.38 2.38 2.38 2.38 2.38 2.38 2.38 0.00%
NAPS 1.069 1.0516 1.0077 0.989 0.9428 0.9423 0.9254 10.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.99 1.01 1.08 1.11 1.14 0.99 0.95 -
P/RPS 0.25 0.28 0.34 0.38 0.42 0.39 0.39 -25.63%
P/EPS 5.26 5.97 7.85 8.70 7.14 5.24 4.79 6.43%
EY 19.02 16.75 12.74 11.50 14.01 19.10 20.87 -5.99%
DY 3.03 2.97 2.78 2.70 2.63 3.03 3.16 -2.75%
P/NAPS 0.73 0.76 0.85 0.89 0.96 0.83 0.82 -7.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 27/05/10 -
Price 1.00 0.985 1.00 1.06 1.05 1.16 0.94 -
P/RPS 0.26 0.27 0.31 0.36 0.39 0.45 0.38 -22.33%
P/EPS 5.31 5.82 7.27 8.30 6.57 6.14 4.74 7.85%
EY 18.83 17.18 13.76 12.04 15.21 16.30 21.10 -7.30%
DY 3.00 3.05 3.00 2.83 2.86 2.59 3.19 -4.00%
P/NAPS 0.74 0.74 0.79 0.85 0.88 0.98 0.81 -5.84%

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