[CANONE] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -9.58%
YoY- -11.55%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 260,495 237,987 214,135 203,331 201,197 200,403 190,347 23.19%
PBT 15,026 14,979 15,336 16,125 18,037 19,797 19,959 -17.20%
Tax -2,922 -1,849 -1,427 -1,732 -2,201 -3,339 -4,086 -19.98%
NP 12,104 13,130 13,909 14,393 15,836 16,458 15,873 -16.49%
-
NP to SH 11,973 12,684 13,486 14,013 15,498 16,458 15,873 -17.09%
-
Tax Rate 19.45% 12.34% 9.30% 10.74% 12.20% 16.87% 20.47% -
Total Cost 248,391 224,857 200,226 188,938 185,361 183,945 174,474 26.47%
-
Net Worth 131,090 126,304 128,014 124,796 123,363 119,017 119,132 6.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 4,447 4,447 4,447 4,447 4,385 4,385 -
Div Payout % - 35.06% 32.98% 31.74% 28.70% 26.65% 27.63% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 131,090 126,304 128,014 124,796 123,363 119,017 119,132 6.56%
NOSH 152,431 152,173 152,398 152,190 152,300 152,586 152,148 0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.65% 5.52% 6.50% 7.08% 7.87% 8.21% 8.34% -
ROE 9.13% 10.04% 10.53% 11.23% 12.56% 13.83% 13.32% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 170.89 156.39 140.51 133.60 132.11 131.34 125.11 23.03%
EPS 7.85 8.34 8.85 9.21 10.18 10.79 10.43 -17.21%
DPS 0.00 2.92 2.92 2.92 2.92 2.88 2.88 -
NAPS 0.86 0.83 0.84 0.82 0.81 0.78 0.783 6.43%
Adjusted Per Share Value based on latest NOSH - 152,190
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 135.57 123.85 111.44 105.82 104.71 104.29 99.06 23.19%
EPS 6.23 6.60 7.02 7.29 8.07 8.57 8.26 -17.09%
DPS 0.00 2.31 2.31 2.31 2.31 2.28 2.28 -
NAPS 0.6822 0.6573 0.6662 0.6495 0.642 0.6194 0.62 6.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.89 1.00 1.02 0.89 0.95 0.90 1.05 -
P/RPS 0.52 0.64 0.73 0.67 0.72 0.69 0.84 -27.30%
P/EPS 11.33 12.00 11.53 9.67 9.34 8.34 10.06 8.22%
EY 8.83 8.34 8.68 10.35 10.71 11.98 9.94 -7.57%
DY 0.00 2.92 2.86 3.28 3.07 3.20 2.75 -
P/NAPS 1.03 1.20 1.21 1.09 1.17 1.15 1.34 -16.04%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 -
Price 0.80 0.99 0.87 0.89 0.90 0.98 0.88 -
P/RPS 0.47 0.63 0.62 0.67 0.68 0.75 0.70 -23.26%
P/EPS 10.19 11.88 9.83 9.67 8.84 9.09 8.44 13.34%
EY 9.82 8.42 10.17 10.35 11.31 11.01 11.86 -11.79%
DY 0.00 2.95 3.36 3.28 3.24 2.94 3.28 -
P/NAPS 0.93 1.19 1.04 1.09 1.11 1.26 1.12 -11.62%

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