[CANONE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.05%
YoY- 637.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 866,950 865,321 782,774 777,525 618,246 422,506 414,305 13.08%
PBT 108,174 72,208 99,760 217,062 33,245 18,470 29,217 24.36%
Tax -15,010 -16,350 -17,532 -13,668 -4,809 -3,352 -5,545 18.04%
NP 93,164 55,857 82,228 203,394 28,436 15,118 23,672 25.63%
-
NP to SH 88,225 49,726 74,201 196,849 26,682 14,365 23,516 24.64%
-
Tax Rate 13.88% 22.64% 17.57% 6.30% 14.47% 18.15% 18.98% -
Total Cost 773,786 809,464 700,546 574,130 589,810 407,388 390,633 12.06%
-
Net Worth 624,670 489,981 448,086 368,777 205,454 181,314 156,934 25.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 624,670 489,981 448,086 368,777 205,454 181,314 156,934 25.87%
NOSH 192,153 152,400 152,400 152,400 152,414 152,390 152,437 3.93%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.75% 6.46% 10.50% 26.16% 4.60% 3.58% 5.71% -
ROE 14.12% 10.15% 16.56% 53.38% 12.99% 7.92% 14.98% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 451.18 567.80 513.63 510.19 405.64 277.25 271.79 8.81%
EPS 52.39 32.63 48.69 129.16 17.51 9.43 15.43 22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2509 3.2151 2.9402 2.4198 1.348 1.1898 1.0295 21.11%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 451.18 450.33 407.37 404.64 321.75 219.88 215.61 13.08%
EPS 52.39 25.88 38.62 102.44 13.89 7.48 12.24 27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2509 2.55 2.3319 1.9192 1.0692 0.9436 0.8167 25.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.31 2.44 3.48 2.57 0.99 1.14 0.94 -
P/RPS 0.51 0.43 0.68 0.50 0.24 0.41 0.35 6.47%
P/EPS 5.03 7.48 7.15 1.99 5.65 12.09 6.09 -3.13%
EY 19.88 13.37 13.99 50.26 17.68 8.27 16.41 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 1.18 1.06 0.73 0.96 0.91 -4.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 -
Price 4.20 2.54 3.80 2.05 1.00 1.05 0.95 -
P/RPS 0.93 0.45 0.74 0.40 0.25 0.38 0.35 17.68%
P/EPS 9.15 7.78 7.80 1.59 5.71 11.14 6.16 6.81%
EY 10.93 12.85 12.81 63.01 17.51 8.98 16.24 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 1.29 0.85 0.74 0.88 0.92 5.79%

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