[CANONE] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.4%
YoY- 43.42%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 630,983 449,051 405,926 413,705 260,495 201,197 167,165 24.76%
PBT 41,911 26,391 37,240 19,360 15,027 18,037 18,573 14.51%
Tax -7,389 -5,601 -5,764 -1,911 -2,922 -2,201 -3,245 14.69%
NP 34,522 20,790 31,476 17,449 12,105 15,836 15,328 14.48%
-
NP to SH 32,413 19,442 31,180 17,315 12,073 15,498 15,328 13.28%
-
Tax Rate 17.63% 21.22% 15.48% 9.87% 19.44% 12.20% 17.47% -
Total Cost 596,461 428,261 374,450 396,256 248,390 185,361 151,837 25.59%
-
Net Worth 228,622 189,951 175,190 143,863 130,997 123,467 103,491 14.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,571 4,570 4,570 - - 4,450 4,027 2.13%
Div Payout % 14.10% 23.51% 14.66% - - 28.72% 26.28% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 228,622 189,951 175,190 143,863 130,997 123,467 103,491 14.11%
NOSH 152,384 152,363 152,366 152,429 152,322 152,428 139,854 1.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.47% 4.63% 7.75% 4.22% 4.65% 7.87% 9.17% -
ROE 14.18% 10.24% 17.80% 12.04% 9.22% 12.55% 14.81% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 414.07 294.72 266.41 271.41 171.02 131.99 119.53 22.99%
EPS 21.27 12.76 20.46 11.36 7.92 10.17 10.96 11.67%
DPS 3.00 3.00 3.00 0.00 0.00 2.92 2.88 0.68%
NAPS 1.5003 1.2467 1.1498 0.9438 0.86 0.81 0.74 12.49%
Adjusted Per Share Value based on latest NOSH - 152,241
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 328.38 233.69 211.25 215.30 135.57 104.71 87.00 24.76%
EPS 16.87 10.12 16.23 9.01 6.28 8.07 7.98 13.28%
DPS 2.38 2.38 2.38 0.00 0.00 2.32 2.10 2.10%
NAPS 1.1898 0.9885 0.9117 0.7487 0.6817 0.6425 0.5386 14.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.03 1.11 0.95 0.81 0.89 0.95 1.00 -
P/RPS 0.25 0.38 0.36 0.30 0.52 0.72 0.84 -18.28%
P/EPS 4.84 8.70 4.64 7.13 11.23 9.34 9.12 -10.01%
EY 20.65 11.50 21.54 14.02 8.91 10.70 10.96 11.12%
DY 2.91 2.70 3.16 0.00 0.00 3.07 2.88 0.17%
P/NAPS 0.69 0.89 0.83 0.86 1.03 1.17 1.35 -10.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 28/02/06 -
Price 1.72 1.06 0.94 0.82 0.80 0.90 1.00 -
P/RPS 0.42 0.36 0.35 0.30 0.47 0.68 0.84 -10.90%
P/EPS 8.09 8.31 4.59 7.22 10.09 8.85 9.12 -1.97%
EY 12.37 12.04 21.77 13.85 9.91 11.30 10.96 2.03%
DY 1.74 2.83 3.19 0.00 0.00 3.24 2.88 -8.05%
P/NAPS 1.15 0.85 0.82 0.87 0.93 1.11 1.35 -2.63%

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