[CANONE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 80.08%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 789,815 630,983 449,051 405,926 413,705 260,495 201,197 25.57%
PBT 194,881 41,911 26,391 37,240 19,360 15,027 18,037 48.63%
Tax -16,753 -7,389 -5,601 -5,764 -1,911 -2,922 -2,201 40.20%
NP 178,128 34,522 20,790 31,476 17,449 12,105 15,836 49.63%
-
NP to SH 170,725 32,413 19,442 31,180 17,315 12,073 15,498 49.11%
-
Tax Rate 8.60% 17.63% 21.22% 15.48% 9.87% 19.44% 12.20% -
Total Cost 611,687 596,461 428,261 374,450 396,256 248,390 185,361 21.99%
-
Net Worth 396,984 228,622 189,951 175,190 143,863 130,997 123,467 21.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,096 4,571 4,570 4,570 - - 4,450 5.38%
Div Payout % 3.57% 14.10% 23.51% 14.66% - - 28.72% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 396,984 228,622 189,951 175,190 143,863 130,997 123,467 21.46%
NOSH 152,404 152,384 152,363 152,366 152,429 152,322 152,428 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.55% 5.47% 4.63% 7.75% 4.22% 4.65% 7.87% -
ROE 43.01% 14.18% 10.24% 17.80% 12.04% 9.22% 12.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 518.23 414.07 294.72 266.41 271.41 171.02 131.99 25.57%
EPS 112.02 21.27 12.76 20.46 11.36 7.92 10.17 49.10%
DPS 4.00 3.00 3.00 3.00 0.00 0.00 2.92 5.38%
NAPS 2.6048 1.5003 1.2467 1.1498 0.9438 0.86 0.81 21.47%
Adjusted Per Share Value based on latest NOSH - 152,436
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 411.03 328.38 233.69 211.25 215.30 135.57 104.71 25.57%
EPS 88.85 16.87 10.12 16.23 9.01 6.28 8.07 49.09%
DPS 3.17 2.38 2.38 2.38 0.00 0.00 2.32 5.33%
NAPS 2.066 1.1898 0.9885 0.9117 0.7487 0.6817 0.6425 21.46%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.35 1.03 1.11 0.95 0.81 0.89 0.95 -
P/RPS 0.45 0.25 0.38 0.36 0.30 0.52 0.72 -7.52%
P/EPS 2.10 4.84 8.70 4.64 7.13 11.23 9.34 -22.00%
EY 47.67 20.65 11.50 21.54 14.02 8.91 10.70 28.24%
DY 1.70 2.91 2.70 3.16 0.00 0.00 3.07 -9.37%
P/NAPS 0.90 0.69 0.89 0.83 0.86 1.03 1.17 -4.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 -
Price 2.39 1.72 1.06 0.94 0.82 0.80 0.90 -
P/RPS 0.46 0.42 0.36 0.35 0.30 0.47 0.68 -6.30%
P/EPS 2.13 8.09 8.31 4.59 7.22 10.09 8.85 -21.11%
EY 46.87 12.37 12.04 21.77 13.85 9.91 11.30 26.72%
DY 1.67 1.74 2.83 3.19 0.00 0.00 3.24 -10.44%
P/NAPS 0.92 1.15 0.85 0.82 0.87 0.93 1.11 -3.07%

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