[CANONE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.01%
YoY- -62.31%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 660,534 650,213 648,991 587,081 583,144 463,685 316,880 13.01%
PBT 75,928 81,131 54,156 74,820 162,797 24,934 13,853 32.74%
Tax -14,339 -11,258 -12,263 -13,149 -10,251 -3,607 -2,514 33.63%
NP 61,589 69,873 41,893 61,671 152,546 21,327 11,339 32.54%
-
NP to SH 61,589 66,169 37,295 55,651 147,637 20,012 10,774 33.68%
-
Tax Rate 18.88% 13.88% 22.64% 17.57% 6.30% 14.47% 18.15% -
Total Cost 598,945 580,340 607,098 525,410 430,598 442,358 305,541 11.86%
-
Net Worth 708,756 624,670 489,981 448,086 368,777 205,454 181,314 25.48%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 708,756 624,670 489,981 448,086 368,777 205,454 181,314 25.48%
NOSH 192,153 192,153 152,400 152,400 152,400 152,414 152,390 3.93%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.32% 10.75% 6.46% 10.50% 26.16% 4.60% 3.58% -
ROE 8.69% 10.59% 7.61% 12.42% 40.03% 9.74% 5.94% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 343.75 338.38 425.85 385.22 382.64 304.23 207.94 8.73%
EPS 32.05 39.29 24.47 36.52 96.87 13.13 7.07 28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6885 3.2509 3.2151 2.9402 2.4198 1.348 1.1898 20.73%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 343.75 338.38 337.75 305.53 303.48 241.31 164.91 13.01%
EPS 32.05 39.29 19.41 28.96 76.83 10.41 5.61 33.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6885 3.2509 2.55 2.3319 1.9192 1.0692 0.9436 25.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.39 2.31 2.44 3.48 2.57 0.99 1.14 -
P/RPS 0.99 0.68 0.57 0.90 0.67 0.33 0.55 10.28%
P/EPS 10.58 6.71 9.97 9.53 2.65 7.54 16.12 -6.77%
EY 9.45 14.91 10.03 10.49 37.69 13.26 6.20 7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.71 0.76 1.18 1.06 0.73 0.96 -0.70%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 -
Price 3.74 4.20 2.54 3.80 2.05 1.00 1.05 -
P/RPS 1.09 1.24 0.60 0.99 0.54 0.33 0.50 13.85%
P/EPS 11.67 12.20 10.38 10.41 2.12 7.62 14.85 -3.93%
EY 8.57 8.20 9.63 9.61 47.26 13.13 6.73 4.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 0.79 1.29 0.85 0.74 0.88 2.32%

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