[CANONE] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.01%
YoY- 66.77%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 750,442 710,961 681,629 630,983 595,856 550,545 487,286 33.25%
PBT 179,774 160,639 131,407 41,923 37,485 34,438 28,576 239.64%
Tax -14,033 -10,835 -9,052 -7,389 -6,695 -6,636 -5,985 76.21%
NP 165,741 149,804 122,355 34,534 30,790 27,802 22,591 276.20%
-
NP to SH 160,038 146,447 119,808 32,425 28,692 25,762 20,937 286.60%
-
Tax Rate 7.81% 6.74% 6.89% 17.63% 17.86% 19.27% 20.94% -
Total Cost 584,701 561,157 559,274 596,449 565,066 522,743 464,695 16.50%
-
Net Worth 368,777 352,043 314,309 217,932 205,418 202,059 193,641 53.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,570 4,570 4,570 4,570 4,569 4,569 4,569 0.01%
Div Payout % 2.86% 3.12% 3.81% 14.09% 15.93% 17.74% 21.83% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 368,777 352,043 314,309 217,932 205,418 202,059 193,641 53.46%
NOSH 152,400 152,400 152,400 152,336 152,387 152,279 152,162 0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.09% 21.07% 17.95% 5.47% 5.17% 5.05% 4.64% -
ROE 43.40% 41.60% 38.12% 14.88% 13.97% 12.75% 10.81% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 492.42 466.51 447.26 414.20 391.01 361.54 320.24 33.11%
EPS 105.01 96.09 78.61 21.29 18.83 16.92 13.76 286.18%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.4198 2.31 2.0624 1.4306 1.348 1.3269 1.2726 53.30%
Adjusted Per Share Value based on latest NOSH - 152,336
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 390.54 370.00 354.73 328.38 310.09 286.51 253.59 33.25%
EPS 83.29 76.21 62.35 16.87 14.93 13.41 10.90 286.51%
DPS 2.38 2.38 2.38 2.38 2.38 2.38 2.38 0.00%
NAPS 1.9192 1.8321 1.6357 1.1342 1.069 1.0516 1.0077 53.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.57 2.51 1.80 1.03 0.99 1.01 1.08 -
P/RPS 0.52 0.54 0.40 0.25 0.25 0.28 0.34 32.64%
P/EPS 2.45 2.61 2.29 4.84 5.26 5.97 7.85 -53.89%
EY 40.86 38.28 43.67 20.67 19.02 16.75 12.74 117.01%
DY 1.17 1.20 1.67 2.91 3.03 2.97 2.78 -43.75%
P/NAPS 1.06 1.09 0.87 0.72 0.73 0.76 0.85 15.81%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 -
Price 2.05 2.79 2.15 1.72 1.00 0.985 1.00 -
P/RPS 0.42 0.60 0.48 0.42 0.26 0.27 0.31 22.37%
P/EPS 1.95 2.90 2.73 8.08 5.31 5.82 7.27 -58.30%
EY 51.23 34.44 36.56 12.38 18.83 17.18 13.76 139.64%
DY 1.46 1.08 1.40 1.74 3.00 3.05 3.00 -38.04%
P/NAPS 0.85 1.21 1.04 1.20 0.74 0.74 0.79 4.98%

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