[CANONE] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 5.18%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,284,180 1,227,219 1,136,336 928,178 886,473 898,946 772,881 19.78%
PBT 897,365 65,210 82,427 106,986 95,529 88,088 93,956 45.63%
Tax 44,829 -18,634 -18,852 -20,613 -14,498 -17,089 -16,686 -
NP 942,194 46,576 63,575 86,373 81,031 70,999 77,270 51.68%
-
NP to SH 717,974 46,576 63,575 86,373 77,327 63,776 69,669 47.49%
-
Tax Rate -5.00% 28.58% 22.87% 19.27% 15.18% 19.40% 17.76% -
Total Cost 1,341,986 1,180,643 1,072,761 841,805 805,442 827,947 695,611 11.56%
-
Net Worth 1,733,027 830,773 793,246 748,493 661,563 520,811 460,613 24.70%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,529 7,686 7,686 7,686 7,686 7,620 7,620 7.14%
Div Payout % 1.61% 16.50% 12.09% 8.90% 9.94% 11.95% 10.94% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,733,027 830,773 793,246 748,493 661,563 520,811 460,613 24.70%
NOSH 192,153 192,153 192,153 192,153 192,153 152,400 152,400 3.93%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 41.25% 3.80% 5.59% 9.31% 9.14% 7.90% 10.00% -
ROE 41.43% 5.61% 8.01% 11.54% 11.69% 12.25% 15.13% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,188.73 638.67 591.37 483.04 461.34 589.86 507.14 15.24%
EPS 373.65 24.24 33.09 44.95 44.34 41.85 45.71 41.90%
DPS 6.00 4.00 4.00 4.00 4.00 5.00 5.00 3.08%
NAPS 9.019 4.3235 4.1282 3.8953 3.4429 3.4174 3.0224 19.97%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1,188.73 638.67 591.37 483.04 461.34 467.83 402.22 19.78%
EPS 373.65 24.24 33.09 44.95 44.34 33.19 36.26 47.48%
DPS 6.00 4.00 4.00 4.00 4.00 3.97 3.97 7.12%
NAPS 9.019 4.3235 4.1282 3.8953 3.4429 2.7104 2.3971 24.70%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.87 1.98 2.89 3.32 4.56 2.12 3.27 -
P/RPS 0.24 0.31 0.49 0.69 0.99 0.36 0.64 -15.07%
P/EPS 0.77 8.17 8.73 7.39 11.33 5.07 7.15 -31.01%
EY 130.19 12.24 11.45 13.54 8.83 19.74 13.98 45.02%
DY 2.09 2.02 1.38 1.20 0.88 2.36 1.53 5.33%
P/NAPS 0.32 0.46 0.70 0.85 1.32 0.62 1.08 -18.34%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/15 25/02/14 -
Price 2.97 2.69 2.85 3.40 3.94 2.38 3.22 -
P/RPS 0.25 0.42 0.48 0.70 0.85 0.40 0.63 -14.27%
P/EPS 0.79 11.10 8.61 7.56 9.79 5.69 7.04 -30.53%
EY 125.81 9.01 11.61 13.22 10.21 17.58 14.20 43.82%
DY 2.02 1.49 1.40 1.18 1.02 2.10 1.55 4.51%
P/NAPS 0.33 0.62 0.69 0.87 1.14 0.70 1.07 -17.79%

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