[CANONE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.52%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 834,791 782,349 770,780 772,881 786,650 815,247 795,526 3.26%
PBT 73,292 82,887 85,263 93,956 106,904 108,167 124,310 -29.66%
Tax -15,800 -17,810 -15,871 -16,686 -19,651 -19,717 -18,631 -10.39%
NP 57,492 65,077 69,392 77,270 87,253 88,450 105,679 -33.33%
-
NP to SH 51,313 58,294 62,193 69,669 78,739 79,685 97,249 -34.67%
-
Tax Rate 21.56% 21.49% 18.61% 17.76% 18.38% 18.23% 14.99% -
Total Cost 777,299 717,272 701,388 695,611 699,397 726,797 689,847 8.27%
-
Net Worth 489,981 475,061 470,809 460,613 448,086 433,014 414,528 11.78%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,620 7,620 7,620 7,620 6,095 6,095 6,095 16.03%
Div Payout % 14.85% 13.07% 12.25% 10.94% 7.74% 7.65% 6.27% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 489,981 475,061 470,809 460,613 448,086 433,014 414,528 11.78%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.89% 8.32% 9.00% 10.00% 11.09% 10.85% 13.28% -
ROE 10.47% 12.27% 13.21% 15.13% 17.57% 18.40% 23.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 547.76 513.35 505.76 507.14 516.17 534.94 522.00 3.26%
EPS 33.67 38.25 40.81 45.71 51.67 52.29 63.81 -34.67%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 16.02%
NAPS 3.2151 3.1172 3.0893 3.0224 2.9402 2.8413 2.72 11.78%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 434.44 407.15 401.13 402.22 409.39 424.27 414.01 3.26%
EPS 26.70 30.34 32.37 36.26 40.98 41.47 50.61 -34.68%
DPS 3.97 3.97 3.97 3.97 3.17 3.17 3.17 16.17%
NAPS 2.55 2.4723 2.4502 2.3971 2.3319 2.2535 2.1573 11.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.44 2.64 3.15 3.27 3.48 3.36 2.31 -
P/RPS 0.45 0.51 0.62 0.64 0.67 0.63 0.44 1.50%
P/EPS 7.25 6.90 7.72 7.15 6.74 6.43 3.62 58.81%
EY 13.80 14.49 12.96 13.98 14.85 15.56 27.62 -37.00%
DY 2.05 1.89 1.59 1.53 1.15 1.19 1.73 11.96%
P/NAPS 0.76 0.85 1.02 1.08 1.18 1.18 0.85 -7.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 -
Price 2.54 2.52 2.69 3.22 3.80 3.39 3.45 -
P/RPS 0.46 0.49 0.53 0.63 0.74 0.63 0.66 -21.37%
P/EPS 7.54 6.59 6.59 7.04 7.35 6.48 5.41 24.74%
EY 13.26 15.18 15.17 14.20 13.60 15.42 18.50 -19.89%
DY 1.97 1.98 1.86 1.55 1.05 1.18 1.16 42.29%
P/NAPS 0.79 0.81 0.87 1.07 1.29 1.19 1.27 -27.10%

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