[CANONE] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.92%
YoY- 77.42%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,206,164 1,114,028 880,712 866,950 865,321 782,774 777,525 7.58%
PBT 64,741 79,873 101,237 108,174 72,208 99,760 217,062 -18.25%
Tax -19,912 -18,538 -19,118 -15,010 -16,350 -17,532 -13,668 6.46%
NP 44,829 61,334 82,118 93,164 55,857 82,228 203,394 -22.27%
-
NP to SH 44,829 61,334 82,118 88,225 49,726 74,201 196,849 -21.84%
-
Tax Rate 30.76% 23.21% 18.88% 13.88% 22.64% 17.57% 6.30% -
Total Cost 1,161,334 1,052,693 798,593 773,786 809,464 700,546 574,130 12.45%
-
Net Worth 820,858 780,179 708,756 624,670 489,981 448,086 368,777 14.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 820,858 780,179 708,756 624,670 489,981 448,086 368,777 14.25%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 3.93%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.72% 5.51% 9.32% 10.75% 6.46% 10.50% 26.16% -
ROE 5.46% 7.86% 11.59% 14.12% 10.15% 16.56% 53.38% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 627.71 579.76 458.34 451.18 567.80 513.63 510.19 3.51%
EPS 23.33 31.92 42.73 52.39 32.63 48.69 129.16 -24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2719 4.0602 3.6885 3.2509 3.2151 2.9402 2.4198 9.93%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 627.71 579.76 458.34 451.18 450.33 407.37 404.64 7.58%
EPS 23.33 31.92 42.73 52.39 25.88 38.62 102.44 -21.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2719 4.0602 3.6885 3.2509 2.55 2.3319 1.9192 14.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.30 2.93 3.39 2.31 2.44 3.48 2.57 -
P/RPS 0.37 0.51 0.74 0.51 0.43 0.68 0.50 -4.89%
P/EPS 9.86 9.18 7.93 5.03 7.48 7.15 1.99 30.55%
EY 10.14 10.89 12.61 19.88 13.37 13.99 50.26 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.92 0.71 0.76 1.18 1.06 -10.62%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 23/11/16 25/11/15 20/11/14 27/11/13 27/11/12 -
Price 2.00 2.76 3.74 4.20 2.54 3.80 2.05 -
P/RPS 0.32 0.48 0.82 0.93 0.45 0.74 0.40 -3.64%
P/EPS 8.57 8.65 8.75 9.15 7.78 7.80 1.59 32.39%
EY 11.67 11.57 11.43 10.93 12.85 12.81 63.01 -24.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 1.01 1.29 0.79 1.29 0.85 -9.39%

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