[CANONE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.94%
YoY- 58.14%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 449,051 412,077 389,068 376,377 405,926 432,671 466,974 -2.56%
PBT 26,392 29,180 33,246 35,941 37,240 29,253 24,416 5.31%
Tax -5,601 -4,118 -4,009 -5,380 -5,764 -4,331 -3,776 29.97%
NP 20,791 25,062 29,237 30,561 31,476 24,922 20,640 0.48%
-
NP to SH 19,443 24,318 28,815 30,263 31,181 24,840 20,556 -3.63%
-
Tax Rate 21.22% 14.11% 12.06% 14.97% 15.48% 14.81% 15.47% -
Total Cost 428,260 387,015 359,831 345,816 374,450 407,749 446,334 -2.71%
-
Net Worth 190,047 181,155 181,063 177,819 152,436 156,839 152,163 15.92%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,569 4,573 4,573 4,573 4,573 - - -
Div Payout % 23.50% 18.81% 15.87% 15.11% 14.67% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,047 181,155 181,063 177,819 152,436 156,839 152,163 15.92%
NOSH 152,330 152,257 152,422 152,608 152,436 152,345 152,453 -0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.63% 6.08% 7.51% 8.12% 7.75% 5.76% 4.42% -
ROE 10.23% 13.42% 15.91% 17.02% 20.46% 15.84% 13.51% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 294.79 270.65 255.26 246.63 266.29 284.01 306.31 -2.51%
EPS 12.76 15.97 18.90 19.83 20.46 16.31 13.48 -3.58%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.2476 1.1898 1.1879 1.1652 1.00 1.0295 0.9981 15.99%
Adjusted Per Share Value based on latest NOSH - 152,608
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 233.69 214.45 202.48 195.87 211.25 225.17 243.02 -2.56%
EPS 10.12 12.66 15.00 15.75 16.23 12.93 10.70 -3.63%
DPS 2.38 2.38 2.38 2.38 2.38 0.00 0.00 -
NAPS 0.989 0.9428 0.9423 0.9254 0.7933 0.8162 0.7919 15.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.11 1.14 0.99 0.95 0.95 0.94 0.93 -
P/RPS 0.38 0.42 0.39 0.39 0.36 0.33 0.30 17.01%
P/EPS 8.70 7.14 5.24 4.79 4.64 5.77 6.90 16.66%
EY 11.50 14.01 19.10 20.87 21.53 17.35 14.50 -14.28%
DY 2.70 2.63 3.03 3.16 3.16 0.00 0.00 -
P/NAPS 0.89 0.96 0.83 0.82 0.95 0.91 0.93 -2.88%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 -
Price 1.06 1.05 1.16 0.94 0.94 0.95 0.96 -
P/RPS 0.36 0.39 0.45 0.38 0.35 0.33 0.31 10.45%
P/EPS 8.30 6.57 6.14 4.74 4.60 5.83 7.12 10.73%
EY 12.04 15.21 16.30 21.10 21.76 17.16 14.05 -9.75%
DY 2.83 2.86 2.59 3.19 3.19 0.00 0.00 -
P/NAPS 0.85 0.88 0.98 0.81 0.94 0.92 0.96 -7.77%

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