[CANONE] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 157.24%
YoY- 62.4%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 606,837 537,313 446,936 407,860 425,110 415,642 383,108 7.96%
PBT 33,313 38,928 48,478 48,571 36,085 47,154 133,868 -20.68%
Tax -10,675 -8,852 -10,530 -6,144 -9,531 -8,407 -5,443 11.87%
NP 22,638 30,076 37,948 42,427 26,554 38,747 128,425 -25.11%
-
NP to SH 22,638 30,076 37,948 38,723 23,844 35,219 126,259 -24.89%
-
Tax Rate 32.04% 22.74% 21.72% 12.65% 26.41% 17.83% 4.07% -
Total Cost 584,199 507,237 408,988 365,433 398,556 376,895 254,683 14.83%
-
Net Worth 815,055 773,358 682,469 489,443 475,061 433,014 352,043 15.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 815,055 773,358 682,469 489,443 475,061 433,014 352,043 15.01%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 3.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.73% 5.60% 8.49% 10.40% 6.25% 9.32% 33.52% -
ROE 2.78% 3.89% 5.56% 7.91% 5.02% 8.13% 35.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 315.81 279.63 232.59 254.49 278.94 272.73 251.38 3.87%
EPS 11.78 15.65 19.75 24.77 15.65 23.11 82.85 -27.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2417 4.0247 3.5517 3.054 3.1172 2.8413 2.31 10.65%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 315.81 279.63 232.59 212.26 221.24 216.31 199.38 7.96%
EPS 11.78 15.65 19.75 20.15 12.41 18.33 65.71 -24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2417 4.0247 3.5517 2.5472 2.4723 2.2535 1.8321 15.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.36 3.40 3.44 2.51 2.64 3.36 2.51 -
P/RPS 0.75 1.22 1.48 0.99 0.95 1.23 1.00 -4.67%
P/EPS 20.03 21.72 17.42 10.39 16.87 14.54 3.03 36.97%
EY 4.99 4.60 5.74 9.63 5.93 6.88 33.01 -27.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.84 0.97 0.82 0.85 1.18 1.09 -10.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 30/08/17 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 -
Price 2.50 3.30 3.36 2.06 2.52 3.39 2.79 -
P/RPS 0.79 1.18 1.44 0.81 0.90 1.24 1.11 -5.50%
P/EPS 21.22 21.08 17.01 8.53 16.11 14.67 3.37 35.87%
EY 4.71 4.74 5.88 11.73 6.21 6.82 29.69 -26.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 0.95 0.67 0.81 1.19 1.21 -11.27%

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