[CANONE] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.93%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,661,810 2,426,940 2,476,436 1,213,674 1,074,626 893,872 815,720 21.76%
PBT 192,362 -78,436 778,958 66,626 77,856 96,956 97,142 12.04%
Tax -22,728 -6,364 -22,724 -21,350 -17,704 -21,060 -12,288 10.78%
NP 169,634 -84,800 756,234 45,276 60,152 75,896 84,854 12.22%
-
NP to SH 167,204 -83,782 251,936 45,276 60,152 75,896 77,446 13.67%
-
Tax Rate 11.82% - 2.92% 32.04% 22.74% 21.72% 12.65% -
Total Cost 2,492,176 2,511,740 1,720,202 1,168,398 1,014,474 817,976 730,866 22.66%
-
Net Worth 1,871,089 1,689,582 1,175,207 815,055 773,358 682,469 489,443 25.01%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,871,089 1,689,582 1,175,207 815,055 773,358 682,469 489,443 25.01%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.37% -3.49% 30.54% 3.73% 5.60% 8.49% 10.40% -
ROE 8.94% -4.96% 21.44% 5.55% 7.78% 11.12% 15.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,385.26 1,263.02 1,288.78 631.62 559.26 465.19 508.99 18.14%
EPS 87.02 -43.60 131.12 23.56 31.30 39.50 49.54 9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7375 8.7929 6.116 4.2417 4.0247 3.5517 3.054 21.29%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,385.26 1,263.02 1,288.78 631.62 559.26 465.19 424.52 21.76%
EPS 87.02 -43.60 131.12 23.56 31.30 39.50 40.30 13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7375 8.7929 6.116 4.2417 4.0247 3.5517 2.5472 25.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.19 2.64 3.65 2.36 3.40 3.44 2.51 -
P/RPS 0.23 0.21 0.28 0.37 0.61 0.74 0.49 -11.83%
P/EPS 3.67 -6.05 2.78 10.02 10.86 8.71 5.19 -5.60%
EY 27.28 -16.52 35.92 9.98 9.21 11.48 19.25 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.60 0.56 0.84 0.97 0.82 -14.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 23/08/18 30/08/17 24/08/16 26/08/15 -
Price 3.24 2.65 3.11 2.50 3.30 3.36 2.06 -
P/RPS 0.23 0.21 0.24 0.40 0.59 0.72 0.40 -8.80%
P/EPS 3.72 -6.08 2.37 10.61 10.54 8.51 4.26 -2.23%
EY 26.86 -16.45 42.16 9.42 9.49 11.76 23.46 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.51 0.59 0.82 0.95 0.67 -11.12%

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