[CANONE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.68%
YoY- -30.82%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 630,983 595,856 550,545 487,286 449,051 412,077 389,068 37.91%
PBT 41,923 37,485 34,438 28,576 26,392 29,180 33,246 16.66%
Tax -7,389 -6,695 -6,636 -5,985 -5,601 -4,118 -4,009 50.15%
NP 34,534 30,790 27,802 22,591 20,791 25,062 29,237 11.70%
-
NP to SH 32,425 28,692 25,762 20,937 19,443 24,318 28,815 8.16%
-
Tax Rate 17.63% 17.86% 19.27% 20.94% 21.22% 14.11% 12.06% -
Total Cost 596,449 565,066 522,743 464,695 428,260 387,015 359,831 39.93%
-
Net Worth 217,932 205,418 202,059 193,641 190,047 181,155 181,063 13.11%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,570 4,569 4,569 4,569 4,569 4,573 4,573 -0.04%
Div Payout % 14.09% 15.93% 17.74% 21.83% 23.50% 18.81% 15.87% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 217,932 205,418 202,059 193,641 190,047 181,155 181,063 13.11%
NOSH 152,336 152,387 152,279 152,162 152,330 152,257 152,422 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.47% 5.17% 5.05% 4.64% 4.63% 6.08% 7.51% -
ROE 14.88% 13.97% 12.75% 10.81% 10.23% 13.42% 15.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 414.20 391.01 361.54 320.24 294.79 270.65 255.26 37.96%
EPS 21.29 18.83 16.92 13.76 12.76 15.97 18.90 8.23%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.4306 1.348 1.3269 1.2726 1.2476 1.1898 1.1879 13.15%
Adjusted Per Share Value based on latest NOSH - 152,162
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 328.38 310.09 286.51 253.59 233.69 214.45 202.48 37.91%
EPS 16.87 14.93 13.41 10.90 10.12 12.66 15.00 8.12%
DPS 2.38 2.38 2.38 2.38 2.38 2.38 2.38 0.00%
NAPS 1.1342 1.069 1.0516 1.0077 0.989 0.9428 0.9423 13.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.03 0.99 1.01 1.08 1.11 1.14 0.99 -
P/RPS 0.25 0.25 0.28 0.34 0.38 0.42 0.39 -25.59%
P/EPS 4.84 5.26 5.97 7.85 8.70 7.14 5.24 -5.14%
EY 20.67 19.02 16.75 12.74 11.50 14.01 19.10 5.39%
DY 2.91 3.03 2.97 2.78 2.70 2.63 3.03 -2.65%
P/NAPS 0.72 0.73 0.76 0.85 0.89 0.96 0.83 -9.01%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 25/11/10 26/08/10 -
Price 1.72 1.00 0.985 1.00 1.06 1.05 1.16 -
P/RPS 0.42 0.26 0.27 0.31 0.36 0.39 0.45 -4.48%
P/EPS 8.08 5.31 5.82 7.27 8.30 6.57 6.14 20.02%
EY 12.38 18.83 17.18 13.76 12.04 15.21 16.30 -16.71%
DY 1.74 3.00 3.05 3.00 2.83 2.86 2.59 -23.23%
P/NAPS 1.20 0.74 0.74 0.79 0.85 0.88 0.98 14.41%

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