[CANONE] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.68%
YoY- 426.52%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 786,650 815,247 795,526 782,713 750,442 710,961 681,629 10.01%
PBT 106,904 108,167 124,310 194,881 179,774 160,639 131,407 -12.84%
Tax -19,651 -19,717 -18,631 -16,753 -14,033 -10,835 -9,052 67.57%
NP 87,253 88,450 105,679 178,128 165,741 149,804 122,355 -20.16%
-
NP to SH 78,739 79,685 97,249 170,725 160,038 146,447 119,808 -24.38%
-
Tax Rate 18.38% 18.23% 14.99% 8.60% 7.81% 6.74% 6.89% -
Total Cost 699,397 726,797 689,847 604,585 584,701 561,157 559,274 16.05%
-
Net Worth 448,086 433,014 414,528 396,944 368,777 352,043 314,309 26.64%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,095 6,095 6,095 6,095 4,570 4,570 4,570 21.14%
Div Payout % 7.74% 7.65% 6.27% 3.57% 2.86% 3.12% 3.81% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 448,086 433,014 414,528 396,944 368,777 352,043 314,309 26.64%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.09% 10.85% 13.28% 22.76% 22.09% 21.07% 17.95% -
ROE 17.57% 18.40% 23.46% 43.01% 43.40% 41.60% 38.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 516.17 534.94 522.00 513.63 492.42 466.51 447.26 10.01%
EPS 51.67 52.29 63.81 112.03 105.01 96.09 78.61 -24.38%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 3.00 21.12%
NAPS 2.9402 2.8413 2.72 2.6048 2.4198 2.31 2.0624 26.64%
Adjusted Per Share Value based on latest NOSH - 152,389
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 409.39 424.27 414.01 407.34 390.54 370.00 354.73 10.01%
EPS 40.98 41.47 50.61 88.85 83.29 76.21 62.35 -24.38%
DPS 3.17 3.17 3.17 3.17 2.38 2.38 2.38 21.03%
NAPS 2.3319 2.2535 2.1573 2.0658 1.9192 1.8321 1.6357 26.64%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.48 3.36 2.31 2.35 2.57 2.51 1.80 -
P/RPS 0.67 0.63 0.44 0.46 0.52 0.54 0.40 40.99%
P/EPS 6.74 6.43 3.62 2.10 2.45 2.61 2.29 105.24%
EY 14.85 15.56 27.62 47.67 40.86 38.28 43.67 -51.24%
DY 1.15 1.19 1.73 1.70 1.17 1.20 1.67 -22.00%
P/NAPS 1.18 1.18 0.85 0.90 1.06 1.09 0.87 22.50%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 -
Price 3.80 3.39 3.45 2.39 2.05 2.79 2.15 -
P/RPS 0.74 0.63 0.66 0.47 0.42 0.60 0.48 33.41%
P/EPS 7.35 6.48 5.41 2.13 1.95 2.90 2.73 93.41%
EY 13.60 15.42 18.50 46.88 51.23 34.44 36.56 -48.24%
DY 1.05 1.18 1.16 1.67 1.46 1.08 1.40 -17.43%
P/NAPS 1.29 1.19 1.27 0.92 0.85 1.21 1.04 15.42%

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