[CANONE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 269.49%
YoY- 472.23%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 782,713 750,442 710,961 681,629 630,983 595,856 550,545 26.30%
PBT 194,881 179,774 160,639 131,407 41,923 37,485 34,438 215.89%
Tax -16,753 -14,033 -10,835 -9,052 -7,389 -6,695 -6,636 84.88%
NP 178,128 165,741 149,804 122,355 34,534 30,790 27,802 243.02%
-
NP to SH 170,725 160,038 146,447 119,808 32,425 28,692 25,762 250.79%
-
Tax Rate 8.60% 7.81% 6.74% 6.89% 17.63% 17.86% 19.27% -
Total Cost 604,585 584,701 561,157 559,274 596,449 565,066 522,743 10.13%
-
Net Worth 396,944 368,777 352,043 314,309 217,932 205,418 202,059 56.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,095 4,570 4,570 4,570 4,570 4,569 4,569 21.07%
Div Payout % 3.57% 2.86% 3.12% 3.81% 14.09% 15.93% 17.74% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 396,944 368,777 352,043 314,309 217,932 205,418 202,059 56.53%
NOSH 152,400 152,400 152,400 152,400 152,336 152,387 152,279 0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.76% 22.09% 21.07% 17.95% 5.47% 5.17% 5.05% -
ROE 43.01% 43.40% 41.60% 38.12% 14.88% 13.97% 12.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 513.63 492.42 466.51 447.26 414.20 391.01 361.54 26.24%
EPS 112.03 105.01 96.09 78.61 21.29 18.83 16.92 250.59%
DPS 4.00 3.00 3.00 3.00 3.00 3.00 3.00 21.03%
NAPS 2.6048 2.4198 2.31 2.0624 1.4306 1.348 1.3269 56.45%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 407.34 390.54 370.00 354.73 328.38 310.09 286.51 26.30%
EPS 88.85 83.29 76.21 62.35 16.87 14.93 13.41 250.74%
DPS 3.17 2.38 2.38 2.38 2.38 2.38 2.38 20.95%
NAPS 2.0658 1.9192 1.8321 1.6357 1.1342 1.069 1.0516 56.53%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.35 2.57 2.51 1.80 1.03 0.99 1.01 -
P/RPS 0.46 0.52 0.54 0.40 0.25 0.25 0.28 39.02%
P/EPS 2.10 2.45 2.61 2.29 4.84 5.26 5.97 -50.01%
EY 47.67 40.86 38.28 43.67 20.67 19.02 16.75 100.19%
DY 1.70 1.17 1.20 1.67 2.91 3.03 2.97 -30.94%
P/NAPS 0.90 1.06 1.09 0.87 0.72 0.73 0.76 11.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 -
Price 2.39 2.05 2.79 2.15 1.72 1.00 0.985 -
P/RPS 0.47 0.42 0.60 0.48 0.42 0.26 0.27 44.46%
P/EPS 2.13 1.95 2.90 2.73 8.08 5.31 5.82 -48.67%
EY 46.88 51.23 34.44 36.56 12.38 18.83 17.18 94.68%
DY 1.67 1.46 1.08 1.40 1.74 3.00 3.05 -32.94%
P/NAPS 0.92 0.85 1.21 1.04 1.20 0.74 0.74 15.54%

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