[CANONE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.38%
YoY- -14.88%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 413,704 370,617 315,918 287,696 260,495 237,987 214,135 54.81%
PBT 19,361 17,416 15,170 15,045 15,026 14,979 15,336 16.72%
Tax -1,911 -3,254 -2,924 -2,970 -2,922 -1,849 -1,427 21.38%
NP 17,450 14,162 12,246 12,075 12,104 13,130 13,909 16.24%
-
NP to SH 17,315 13,970 12,050 11,928 11,973 12,684 13,486 18.04%
-
Tax Rate 9.87% 18.68% 19.27% 19.74% 19.45% 12.34% 9.30% -
Total Cost 396,254 356,455 303,672 275,621 248,391 224,857 200,226 57.30%
-
Net Worth 143,106 136,494 13,614,048 13,250,744 131,090 126,304 128,014 7.67%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - 4,447 4,447 -
Div Payout % - - - - - 35.06% 32.98% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 143,106 136,494 13,614,048 13,250,744 131,090 126,304 128,014 7.67%
NOSH 152,241 152,252 152,401 152,254 152,431 152,173 152,398 -0.06%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.22% 3.82% 3.88% 4.20% 4.65% 5.52% 6.50% -
ROE 12.10% 10.23% 0.09% 0.09% 9.13% 10.04% 10.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 271.74 243.42 207.29 188.96 170.89 156.39 140.51 54.91%
EPS 11.37 9.18 7.91 7.83 7.85 8.34 8.85 18.09%
DPS 0.00 0.00 0.00 0.00 0.00 2.92 2.92 -
NAPS 0.94 0.8965 89.33 87.03 0.86 0.83 0.84 7.75%
Adjusted Per Share Value based on latest NOSH - 152,254
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 215.30 192.88 164.41 149.72 135.57 123.85 111.44 54.81%
EPS 9.01 7.27 6.27 6.21 6.23 6.60 7.02 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.31 2.31 -
NAPS 0.7448 0.7103 70.85 68.9593 0.6822 0.6573 0.6662 7.68%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.81 0.80 0.76 0.81 0.89 1.00 1.02 -
P/RPS 0.30 0.33 0.37 0.43 0.52 0.64 0.73 -44.57%
P/EPS 7.12 8.72 9.61 10.34 11.33 12.00 11.53 -27.37%
EY 14.04 11.47 10.40 9.67 8.83 8.34 8.68 37.59%
DY 0.00 0.00 0.00 0.00 0.00 2.92 2.86 -
P/NAPS 0.86 0.89 0.01 0.01 1.03 1.20 1.21 -20.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 01/12/08 25/08/08 29/05/08 29/02/08 29/11/07 29/08/07 -
Price 0.82 0.85 0.77 0.80 0.80 0.99 0.87 -
P/RPS 0.30 0.35 0.37 0.42 0.47 0.63 0.62 -38.23%
P/EPS 7.21 9.26 9.74 10.21 10.19 11.88 9.83 -18.59%
EY 13.87 10.79 10.27 9.79 9.82 8.42 10.17 22.86%
DY 0.00 0.00 0.00 0.00 0.00 2.95 3.36 -
P/NAPS 0.87 0.95 0.01 0.01 0.93 1.19 1.04 -11.17%

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