[CANONE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 22.71%
YoY- 64.21%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 766,216 606,260 403,272 436,988 330,448 219,602 193,726 25.72%
PBT 267,736 30,304 14,212 22,200 12,090 11,804 17,204 57.94%
Tax -10,886 -3,994 -1,924 -5,434 -1,704 -1,700 -3,246 22.32%
NP 256,850 26,310 12,288 16,766 10,386 10,104 13,958 62.41%
-
NP to SH 252,518 24,474 11,836 16,566 10,088 9,934 13,958 61.95%
-
Tax Rate 4.07% 13.18% 13.54% 24.48% 14.09% 14.40% 18.87% -
Total Cost 509,366 579,950 390,984 420,222 320,062 209,498 179,768 18.93%
-
Net Worth 352,043 202,261 181,154 151,971 13,612,704 126,050 119,313 19.74%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 352,043 202,261 181,154 151,971 13,612,704 126,050 119,313 19.74%
NOSH 152,400 152,431 152,499 152,261 152,386 150,060 152,379 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.52% 4.34% 3.05% 3.84% 3.14% 4.60% 7.21% -
ROE 71.73% 12.10% 6.53% 10.90% 0.07% 7.88% 11.70% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 502.77 397.73 264.44 287.00 216.85 146.34 127.13 25.72%
EPS 165.70 16.06 7.76 10.88 6.62 6.62 9.16 61.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 1.3269 1.1879 0.9981 89.33 0.84 0.783 19.73%
Adjusted Per Share Value based on latest NOSH - 152,453
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 398.75 315.51 209.87 227.42 171.97 114.28 100.82 25.72%
EPS 131.42 12.74 6.16 8.62 5.25 5.17 7.26 61.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8321 1.0526 0.9428 0.7909 70.8431 0.656 0.6209 19.74%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.51 1.01 0.99 0.93 0.76 1.02 1.05 -
P/RPS 0.50 0.25 0.37 0.32 0.35 0.70 0.83 -8.09%
P/EPS 1.51 6.29 12.76 8.55 11.48 15.41 11.46 -28.64%
EY 66.01 15.90 7.84 11.70 8.71 6.49 8.72 40.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.76 0.83 0.93 0.01 1.21 1.34 -3.37%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 -
Price 2.79 0.985 1.16 0.96 0.77 0.87 0.88 -
P/RPS 0.55 0.25 0.44 0.33 0.36 0.59 0.69 -3.70%
P/EPS 1.68 6.13 14.95 8.82 11.63 13.14 9.61 -25.20%
EY 59.39 16.30 6.69 11.33 8.60 7.61 10.41 33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.74 0.98 0.96 0.01 1.04 1.12 1.29%

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