[CANONE] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 449,051 405,926 413,705 260,495 201,197 167,165 0 -
PBT 26,391 37,240 19,360 15,027 18,037 18,573 0 -
Tax -5,601 -5,764 -1,911 -2,922 -2,201 -3,245 0 -
NP 20,790 31,476 17,449 12,105 15,836 15,328 0 -
-
NP to SH 19,442 31,180 17,315 12,073 15,498 15,328 0 -
-
Tax Rate 21.22% 15.48% 9.87% 19.44% 12.20% 17.47% - -
Total Cost 428,261 374,450 396,256 248,390 185,361 151,837 0 -
-
Net Worth 189,951 175,190 143,863 130,997 123,467 103,491 0 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,570 4,570 - - 4,450 4,027 - -
Div Payout % 23.51% 14.66% - - 28.72% 26.28% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 189,951 175,190 143,863 130,997 123,467 103,491 0 -
NOSH 152,363 152,366 152,429 152,322 152,428 139,854 0 -
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.63% 7.75% 4.22% 4.65% 7.87% 9.17% 0.00% -
ROE 10.24% 17.80% 12.04% 9.22% 12.55% 14.81% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 294.72 266.41 271.41 171.02 131.99 119.53 0.00 -
EPS 12.76 20.46 11.36 7.92 10.17 10.96 0.00 -
DPS 3.00 3.00 0.00 0.00 2.92 2.88 0.00 -
NAPS 1.2467 1.1498 0.9438 0.86 0.81 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,431
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 233.69 211.25 215.30 135.57 104.71 87.00 0.00 -
EPS 10.12 16.23 9.01 6.28 8.07 7.98 0.00 -
DPS 2.38 2.38 0.00 0.00 2.32 2.10 0.00 -
NAPS 0.9885 0.9117 0.7487 0.6817 0.6425 0.5386 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.11 0.95 0.81 0.89 0.95 1.00 0.00 -
P/RPS 0.38 0.36 0.30 0.52 0.72 0.84 0.00 -
P/EPS 8.70 4.64 7.13 11.23 9.34 9.12 0.00 -
EY 11.50 21.54 14.02 8.91 10.70 10.96 0.00 -
DY 2.70 3.16 0.00 0.00 3.07 2.88 0.00 -
P/NAPS 0.89 0.83 0.86 1.03 1.17 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 28/02/06 - -
Price 1.06 0.94 0.82 0.80 0.90 1.00 0.00 -
P/RPS 0.36 0.35 0.30 0.47 0.68 0.84 0.00 -
P/EPS 8.31 4.59 7.22 10.09 8.85 9.12 0.00 -
EY 12.04 21.77 13.85 9.91 11.30 10.96 0.00 -
DY 2.83 3.19 0.00 0.00 3.24 2.88 0.00 -
P/NAPS 0.85 0.82 0.87 0.93 1.11 1.35 0.00 -

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