[CANONE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 10.52%
YoY- 60.44%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 405,926 432,671 466,974 460,542 413,704 370,617 315,918 18.13%
PBT 37,240 29,253 24,416 21,627 19,361 17,416 15,170 81.67%
Tax -5,764 -4,331 -3,776 -2,374 -1,911 -3,254 -2,924 57.02%
NP 31,476 24,922 20,640 19,253 17,450 14,162 12,246 87.31%
-
NP to SH 31,181 24,840 20,556 19,137 17,315 13,970 12,050 88.15%
-
Tax Rate 15.48% 14.81% 15.47% 10.98% 9.87% 18.68% 19.27% -
Total Cost 374,450 407,749 446,334 441,289 396,254 356,455 303,672 14.94%
-
Net Worth 152,436 156,839 152,163 148,133 143,106 136,494 13,614,048 -94.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,573 - - - - - - -
Div Payout % 14.67% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 152,436 156,839 152,163 148,133 143,106 136,494 13,614,048 -94.95%
NOSH 152,436 152,345 152,453 152,714 152,241 152,252 152,401 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.75% 5.76% 4.42% 4.18% 4.22% 3.82% 3.88% -
ROE 20.46% 15.84% 13.51% 12.92% 12.10% 10.23% 0.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 266.29 284.01 306.31 301.57 271.74 243.42 207.29 18.11%
EPS 20.46 16.31 13.48 12.53 11.37 9.18 7.91 88.10%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0295 0.9981 0.97 0.94 0.8965 89.33 -94.95%
Adjusted Per Share Value based on latest NOSH - 152,714
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 211.25 225.17 243.02 239.67 215.30 192.88 164.41 18.13%
EPS 16.23 12.93 10.70 9.96 9.01 7.27 6.27 88.19%
DPS 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7933 0.8162 0.7919 0.7709 0.7448 0.7103 70.85 -94.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.95 0.94 0.93 0.89 0.81 0.80 0.76 -
P/RPS 0.36 0.33 0.30 0.30 0.30 0.33 0.37 -1.80%
P/EPS 4.64 5.77 6.90 7.10 7.12 8.72 9.61 -38.37%
EY 21.53 17.35 14.50 14.08 14.04 11.47 10.40 62.21%
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.93 0.92 0.86 0.89 0.01 1964.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 24/08/09 26/05/09 26/02/09 01/12/08 25/08/08 -
Price 0.94 0.95 0.96 0.88 0.82 0.85 0.77 -
P/RPS 0.35 0.33 0.31 0.29 0.30 0.35 0.37 -3.62%
P/EPS 4.60 5.83 7.12 7.02 7.21 9.26 9.74 -39.27%
EY 21.76 17.16 14.05 14.24 13.87 10.79 10.27 64.73%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 0.96 0.91 0.87 0.95 0.01 1950.33%

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