[CANONE] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.02%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 865,321 782,774 777,525 618,246 422,506 414,305 389,016 14.24%
PBT 72,208 99,760 217,062 33,245 18,470 29,217 16,028 28.49%
Tax -16,350 -17,532 -13,668 -4,809 -3,352 -5,545 -2,318 38.46%
NP 55,857 82,228 203,394 28,436 15,118 23,672 13,709 26.36%
-
NP to SH 49,726 74,201 196,849 26,682 14,365 23,516 13,485 24.28%
-
Tax Rate 22.64% 17.57% 6.30% 14.47% 18.15% 18.98% 14.46% -
Total Cost 809,464 700,546 574,130 589,810 407,388 390,633 375,306 13.66%
-
Net Worth 489,981 448,086 368,777 205,454 181,314 156,934 136,554 23.71%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 489,981 448,086 368,777 205,454 181,314 156,934 136,554 23.71%
NOSH 152,400 152,400 152,400 152,414 152,390 152,437 152,319 0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.46% 10.50% 26.16% 4.60% 3.58% 5.71% 3.52% -
ROE 10.15% 16.56% 53.38% 12.99% 7.92% 14.98% 9.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 567.80 513.63 510.19 405.64 277.25 271.79 255.40 14.23%
EPS 32.63 48.69 129.16 17.51 9.43 15.43 8.85 24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2151 2.9402 2.4198 1.348 1.1898 1.0295 0.8965 23.70%
Adjusted Per Share Value based on latest NOSH - 152,387
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 450.33 407.37 404.64 321.75 219.88 215.61 202.45 14.24%
EPS 25.88 38.62 102.44 13.89 7.48 12.24 7.02 24.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.3319 1.9192 1.0692 0.9436 0.8167 0.7107 23.71%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.44 3.48 2.57 0.99 1.14 0.94 0.80 -
P/RPS 0.43 0.68 0.50 0.24 0.41 0.35 0.31 5.60%
P/EPS 7.48 7.15 1.99 5.65 12.09 6.09 9.04 -3.10%
EY 13.37 13.99 50.26 17.68 8.27 16.41 11.07 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.18 1.06 0.73 0.96 0.91 0.89 -2.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 01/12/08 -
Price 2.54 3.80 2.05 1.00 1.05 0.95 0.85 -
P/RPS 0.45 0.74 0.40 0.25 0.38 0.35 0.33 5.30%
P/EPS 7.78 7.80 1.59 5.71 11.14 6.16 9.60 -3.44%
EY 12.85 12.81 63.01 17.51 8.98 16.24 10.42 3.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.29 0.85 0.74 0.88 0.92 0.95 -3.02%

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