[CANONE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 38.24%
YoY- 931.78%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 407,860 425,110 415,642 383,108 303,130 201,636 218,494 10.95%
PBT 48,571 36,085 47,154 133,868 15,152 7,106 11,100 27.87%
Tax -6,144 -9,531 -8,407 -5,443 -1,997 -962 -2,717 14.56%
NP 42,427 26,554 38,747 128,425 13,155 6,144 8,383 31.01%
-
NP to SH 38,723 23,844 35,219 126,259 12,237 5,918 8,283 29.29%
-
Tax Rate 12.65% 26.41% 17.83% 4.07% 13.18% 13.54% 24.48% -
Total Cost 365,433 398,556 376,895 254,683 289,975 195,492 210,111 9.65%
-
Net Worth 489,443 475,061 433,014 352,043 202,261 181,154 151,971 21.51%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 489,443 475,061 433,014 352,043 202,261 181,154 151,971 21.51%
NOSH 192,153 152,400 152,400 152,400 152,431 152,499 152,261 3.95%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.40% 6.25% 9.32% 33.52% 4.34% 3.05% 3.84% -
ROE 7.91% 5.02% 8.13% 35.86% 6.05% 3.27% 5.45% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 254.49 278.94 272.73 251.38 198.86 132.22 143.50 10.01%
EPS 24.77 15.65 23.11 82.85 8.03 3.88 5.44 28.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.054 3.1172 2.8413 2.31 1.3269 1.1879 0.9981 20.47%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 212.26 221.24 216.31 199.38 157.75 104.94 113.71 10.95%
EPS 20.15 12.41 18.33 65.71 6.37 3.08 4.31 29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5472 2.4723 2.2535 1.8321 1.0526 0.9428 0.7909 21.51%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.51 2.64 3.36 2.51 1.01 0.99 0.93 -
P/RPS 0.99 0.95 1.23 1.00 0.51 0.75 0.65 7.26%
P/EPS 10.39 16.87 14.54 3.03 12.58 25.51 17.10 -7.96%
EY 9.63 5.93 6.88 33.01 7.95 3.92 5.85 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 1.18 1.09 0.76 0.83 0.93 -2.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 24/08/09 -
Price 2.06 2.52 3.39 2.79 0.985 1.16 0.96 -
P/RPS 0.81 0.90 1.24 1.11 0.50 0.88 0.67 3.21%
P/EPS 8.53 16.11 14.67 3.37 12.27 29.89 17.65 -11.40%
EY 11.73 6.21 6.82 29.69 8.15 3.35 5.67 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.81 1.19 1.21 0.74 0.98 0.96 -5.81%

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