[CANONE] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -32.86%
YoY- 277.33%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,112,034 2,571,897 2,490,057 2,101,862 1,206,164 1,114,028 880,712 23.40%
PBT 176,312 175,637 -45,172 529,602 64,741 79,873 101,237 9.68%
Tax -37,854 -28,572 106,556 -22,441 -19,912 -18,538 -19,118 12.05%
NP 138,457 147,065 61,384 507,161 44,829 61,334 82,118 9.09%
-
NP to SH 142,062 152,625 58,578 169,153 44,829 61,334 82,118 9.56%
-
Tax Rate 21.47% 16.27% - 4.24% 30.76% 23.21% 18.88% -
Total Cost 2,973,577 2,424,832 2,428,673 1,594,701 1,161,334 1,052,693 798,593 24.48%
-
Net Worth 1,851,201 1,903,160 1,760,044 1,174,477 820,858 780,179 708,756 17.34%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,851,201 1,903,160 1,760,044 1,174,477 820,858 780,179 708,756 17.34%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.45% 5.72% 2.47% 24.13% 3.72% 5.51% 9.32% -
ROE 7.67% 8.02% 3.33% 14.40% 5.46% 7.86% 11.59% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,619.56 1,338.46 1,295.87 1,093.85 627.71 579.76 458.34 23.40%
EPS 73.93 79.43 30.48 88.03 23.33 31.92 42.73 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.634 9.9044 9.1596 6.1122 4.2719 4.0602 3.6885 17.34%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 1,619.56 1,338.46 1,295.87 1,093.85 627.71 579.76 458.34 23.40%
EPS 73.93 79.43 30.48 88.03 23.33 31.92 42.73 9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.634 9.9044 9.1596 6.1122 4.2719 4.0602 3.6885 17.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.47 4.62 2.49 3.17 2.30 2.93 3.39 -
P/RPS 0.21 0.35 0.19 0.29 0.37 0.51 0.74 -18.92%
P/EPS 4.69 5.82 8.17 3.60 9.86 9.18 7.93 -8.37%
EY 21.31 17.19 12.24 27.77 10.14 10.89 12.61 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.27 0.52 0.54 0.72 0.92 -14.47%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 28/11/19 28/11/18 29/11/17 23/11/16 -
Price 3.50 4.06 2.69 3.23 2.00 2.76 3.74 -
P/RPS 0.22 0.30 0.21 0.30 0.32 0.48 0.82 -19.68%
P/EPS 4.73 5.11 8.82 3.67 8.57 8.65 8.75 -9.73%
EY 21.12 19.56 11.33 27.25 11.67 11.57 11.43 10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.29 0.53 0.47 0.68 1.01 -15.78%

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