[CANONE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.39%
YoY- -72.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 893,872 815,720 850,220 831,284 766,216 606,260 403,272 14.17%
PBT 96,956 97,142 72,170 94,308 267,736 30,304 14,212 37.67%
Tax -21,060 -12,288 -19,062 -16,814 -10,886 -3,994 -1,924 48.95%
NP 75,896 84,854 53,108 77,494 256,850 26,310 12,288 35.41%
-
NP to SH 75,896 77,446 47,688 70,438 252,518 24,474 11,836 36.26%
-
Tax Rate 21.72% 12.65% 26.41% 17.83% 4.07% 13.18% 13.54% -
Total Cost 817,976 730,866 797,112 753,790 509,366 579,950 390,984 13.07%
-
Net Worth 682,469 489,443 475,061 433,014 352,043 202,261 181,154 24.71%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 682,469 489,443 475,061 433,014 352,043 202,261 181,154 24.71%
NOSH 192,153 192,153 152,400 152,400 152,400 152,431 152,499 3.92%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.49% 10.40% 6.25% 9.32% 33.52% 4.34% 3.05% -
ROE 11.12% 15.82% 10.04% 16.27% 71.73% 12.10% 6.53% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 465.19 508.99 557.89 545.46 502.77 397.73 264.44 9.86%
EPS 39.50 49.54 31.30 46.22 165.70 16.06 7.76 31.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 3.054 3.1172 2.8413 2.31 1.3269 1.1879 20.00%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 465.19 424.52 442.47 432.62 398.75 315.51 209.87 14.17%
EPS 39.50 40.30 24.82 36.66 131.42 12.74 6.16 36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 2.5472 2.4723 2.2535 1.8321 1.0526 0.9428 24.71%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.44 2.51 2.64 3.36 2.51 1.01 0.99 -
P/RPS 0.74 0.49 0.47 0.62 0.50 0.25 0.37 12.23%
P/EPS 8.71 5.19 8.44 7.27 1.51 6.29 12.76 -6.16%
EY 11.48 19.25 11.85 13.76 66.01 15.90 7.84 6.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.85 1.18 1.09 0.76 0.83 2.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 -
Price 3.36 2.06 2.52 3.39 2.79 0.985 1.16 -
P/RPS 0.72 0.40 0.45 0.62 0.55 0.25 0.44 8.54%
P/EPS 8.51 4.26 8.05 7.33 1.68 6.13 14.95 -8.95%
EY 11.76 23.46 12.42 13.63 59.39 16.30 6.69 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.67 0.81 1.19 1.21 0.74 0.98 -0.51%

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