[CANONE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.95%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 777,525 618,246 422,506 414,305 389,016 242,186 193,134 26.10%
PBT 217,062 33,245 18,470 29,217 16,028 12,844 16,921 52.94%
Tax -13,668 -4,809 -3,352 -5,545 -2,318 -1,877 -2,344 34.12%
NP 203,394 28,436 15,118 23,672 13,709 10,966 14,577 55.09%
-
NP to SH 196,849 26,682 14,365 23,516 13,485 10,822 14,577 54.25%
-
Tax Rate 6.30% 14.47% 18.15% 18.98% 14.46% 14.61% 13.85% -
Total Cost 574,130 589,810 407,388 390,633 375,306 231,220 178,557 21.46%
-
Net Worth 368,777 205,454 181,314 156,934 136,554 126,399 118,936 20.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 368,777 205,454 181,314 156,934 136,554 126,399 118,936 20.73%
NOSH 152,400 152,414 152,390 152,437 152,319 152,288 152,482 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.16% 4.60% 3.58% 5.71% 3.52% 4.53% 7.55% -
ROE 53.38% 12.99% 7.92% 14.98% 9.88% 8.56% 12.26% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 510.19 405.64 277.25 271.79 255.40 159.03 126.66 26.11%
EPS 129.16 17.51 9.43 15.43 8.85 7.11 9.56 54.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4198 1.348 1.1898 1.0295 0.8965 0.83 0.78 20.74%
Adjusted Per Share Value based on latest NOSH - 152,345
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 404.64 321.75 219.88 215.61 202.45 126.04 100.51 26.10%
EPS 102.44 13.89 7.48 12.24 7.02 5.63 7.59 54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9192 1.0692 0.9436 0.8167 0.7107 0.6578 0.619 20.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.57 0.99 1.14 0.94 0.80 1.00 0.90 -
P/RPS 0.50 0.24 0.41 0.35 0.31 0.63 0.71 -5.67%
P/EPS 1.99 5.65 12.09 6.09 9.04 14.07 9.41 -22.79%
EY 50.26 17.68 8.27 16.41 11.07 7.11 10.62 29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 0.96 0.91 0.89 1.20 1.15 -1.34%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 25/11/10 26/11/09 01/12/08 29/11/07 30/11/06 -
Price 2.05 1.00 1.05 0.95 0.85 0.99 0.98 -
P/RPS 0.40 0.25 0.38 0.35 0.33 0.62 0.77 -10.33%
P/EPS 1.59 5.71 11.14 6.16 9.60 13.93 10.25 -26.67%
EY 63.01 17.51 8.98 16.24 10.42 7.18 9.76 36.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.88 0.92 0.95 1.19 1.26 -6.34%

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