[CANONE] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.21%
YoY- 299.57%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,117,032 2,932,130 3,056,780 2,661,810 2,426,940 2,476,436 1,213,674 17.00%
PBT 110,916 56,594 211,262 192,362 -78,436 778,958 66,626 8.85%
Tax -57,998 -22,170 -37,292 -22,728 -6,364 -22,724 -21,350 18.10%
NP 52,918 34,424 173,970 169,634 -84,800 756,234 45,276 2.63%
-
NP to SH 57,594 43,588 177,926 167,204 -83,782 251,936 45,276 4.08%
-
Tax Rate 52.29% 39.17% 17.65% 11.82% - 2.92% 32.04% -
Total Cost 3,064,114 2,897,706 2,882,810 2,492,176 2,511,740 1,720,202 1,168,398 17.41%
-
Net Worth 1,879,237 1,861,117 1,829,334 1,871,089 1,689,582 1,175,207 815,055 14.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,879,237 1,861,117 1,829,334 1,871,089 1,689,582 1,175,207 815,055 14.92%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.70% 1.17% 5.69% 6.37% -3.49% 30.54% 3.73% -
ROE 3.06% 2.34% 9.73% 8.94% -4.96% 21.44% 5.55% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,622.16 1,525.94 1,590.81 1,385.26 1,263.02 1,288.78 631.62 17.00%
EPS 29.98 22.68 92.60 87.02 -43.60 131.12 23.56 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7799 9.6856 9.5202 9.7375 8.7929 6.116 4.2417 14.92%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,622.16 1,525.94 1,590.81 1,385.26 1,263.02 1,288.78 631.62 17.00%
EPS 29.98 22.68 92.60 87.02 -43.60 131.12 23.56 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7799 9.6856 9.5202 9.7375 8.7929 6.116 4.2417 14.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.00 2.85 3.42 3.19 2.64 3.65 2.36 -
P/RPS 0.18 0.19 0.21 0.23 0.21 0.28 0.37 -11.30%
P/EPS 10.01 12.56 3.69 3.67 -6.05 2.78 10.02 -0.01%
EY 9.99 7.96 27.07 27.28 -16.52 35.92 9.98 0.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.36 0.33 0.30 0.60 0.56 -9.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 26/08/21 27/08/20 29/08/19 23/08/18 -
Price 2.94 2.82 3.90 3.24 2.65 3.11 2.50 -
P/RPS 0.18 0.18 0.25 0.23 0.21 0.24 0.40 -12.45%
P/EPS 9.81 12.43 4.21 3.72 -6.08 2.37 10.61 -1.29%
EY 10.19 8.04 23.74 26.86 -16.45 42.16 9.42 1.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.41 0.33 0.30 0.51 0.59 -10.65%

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