[CANONE] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 183.47%
YoY- 120.33%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,715,015 2,329,830 1,858,600 1,322,957 1,227,219 1,205,438 1,205,860 71.53%
PBT 963,558 415,861 421,378 310,537 65,210 71,078 76,810 437.41%
Tax -19,361 -20,531 -19,322 -19,101 -18,634 -19,882 -20,674 -4.26%
NP 944,197 395,330 402,056 291,436 46,576 51,196 56,136 553.10%
-
NP to SH 719,977 141,824 149,907 132,029 46,576 51,196 56,136 445.38%
-
Tax Rate 2.01% 4.94% 4.59% 6.15% 28.58% 27.97% 26.92% -
Total Cost 1,770,818 1,934,500 1,456,544 1,031,521 1,180,643 1,154,242 1,149,724 33.26%
-
Net Worth 1,733,027 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 65.12%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,529 7,686 7,686 7,686 7,686 7,686 7,686 30.94%
Div Payout % 1.60% 5.42% 5.13% 5.82% 16.50% 15.01% 13.69% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,733,027 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 65.12%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 34.78% 16.97% 21.63% 22.03% 3.80% 4.25% 4.66% -
ROE 41.54% 12.08% 12.76% 12.93% 5.61% 6.24% 6.89% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,412.94 1,212.49 967.25 688.49 638.67 627.33 627.55 71.53%
EPS 374.69 73.81 78.01 68.71 24.24 26.64 29.21 445.43%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 4.00 30.94%
NAPS 9.019 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 65.12%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 1,412.94 1,212.49 967.25 688.49 638.67 627.33 627.55 71.53%
EPS 374.69 73.81 78.01 68.71 24.24 26.64 29.21 445.43%
DPS 6.00 4.00 4.00 4.00 4.00 4.00 4.00 30.94%
NAPS 9.019 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 65.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.87 3.17 3.65 2.98 1.98 2.30 2.36 -
P/RPS 0.20 0.26 0.38 0.43 0.31 0.37 0.38 -34.73%
P/EPS 0.77 4.29 4.68 4.34 8.17 8.63 8.08 -79.04%
EY 130.55 23.28 21.37 23.06 12.24 11.58 12.38 378.82%
DY 2.09 1.26 1.10 1.34 2.02 1.74 1.69 15.16%
P/NAPS 0.32 0.52 0.60 0.56 0.46 0.54 0.56 -31.06%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 28/11/19 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 -
Price 2.99 3.23 3.11 3.43 2.69 2.00 2.50 -
P/RPS 0.21 0.27 0.32 0.50 0.42 0.32 0.40 -34.84%
P/EPS 0.80 4.38 3.99 4.99 11.10 7.51 8.56 -79.31%
EY 125.31 22.85 25.09 20.03 9.01 13.32 11.69 384.06%
DY 2.01 1.24 1.29 1.17 1.49 2.00 1.60 16.37%
P/NAPS 0.33 0.53 0.51 0.65 0.62 0.47 0.59 -32.04%

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