[CANONE] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -5.59%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,241,916 1,043,852 819,564 765,168 769,492 777,896 726,644 9.33%
PBT 63,788 79,152 63,504 75,352 61,196 95,968 378,252 -25.66%
Tax -18,088 -18,840 -19,692 -7,860 -14,024 -17,284 -9,772 10.80%
NP 45,700 60,312 43,812 67,492 47,172 78,684 368,480 -29.37%
-
NP to SH 45,700 60,312 43,812 60,212 41,528 71,432 365,336 -29.26%
-
Tax Rate 28.36% 23.80% 31.01% 10.43% 22.92% 18.01% 2.58% -
Total Cost 1,196,216 983,540 775,752 697,676 722,320 699,212 358,164 22.24%
-
Net Worth 798,741 761,636 647,901 540,136 470,809 414,528 314,309 16.80%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 798,741 761,636 647,901 540,136 470,809 414,528 314,309 16.80%
NOSH 192,153 192,153 192,153 152,400 152,400 152,400 152,400 3.93%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.68% 5.78% 5.35% 8.82% 6.13% 10.11% 50.71% -
ROE 5.72% 7.92% 6.76% 11.15% 8.82% 17.23% 116.23% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 646.32 543.24 426.52 502.08 504.92 510.43 476.80 5.19%
EPS 23.80 31.40 22.80 39.52 27.24 46.88 239.72 -31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1568 3.9637 3.3718 3.5442 3.0893 2.72 2.0624 12.38%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 646.32 543.24 426.52 398.21 400.46 404.83 378.16 9.33%
EPS 23.80 31.40 22.80 31.34 21.61 37.17 190.13 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1568 3.9637 3.3718 2.811 2.4502 2.1573 1.6357 16.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.52 3.29 3.82 2.87 3.15 2.31 1.80 -
P/RPS 0.39 0.61 0.90 0.57 0.62 0.45 0.38 0.43%
P/EPS 10.60 10.48 16.75 7.26 11.56 4.93 0.75 55.46%
EY 9.44 9.54 5.97 13.77 8.65 20.29 133.18 -35.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 1.13 0.81 1.02 0.85 0.87 -5.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 27/05/16 28/05/15 30/05/14 29/05/13 29/05/12 -
Price 2.46 3.43 3.55 2.55 2.69 3.45 2.15 -
P/RPS 0.38 0.63 0.83 0.51 0.53 0.68 0.45 -2.77%
P/EPS 10.34 10.93 15.57 6.45 9.87 7.36 0.90 50.18%
EY 9.67 9.15 6.42 15.49 10.13 13.59 111.50 -33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.87 1.05 0.72 0.87 1.27 1.04 -9.01%

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