[CANONE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.41%
YoY- -32.98%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 835,521 660,534 650,213 648,991 587,081 583,144 463,685 10.30%
PBT 59,905 75,928 81,131 54,156 74,820 162,797 24,934 15.71%
Tax -13,904 -14,339 -11,258 -12,263 -13,149 -10,251 -3,607 25.19%
NP 46,001 61,589 69,873 41,893 61,671 152,546 21,327 13.65%
-
NP to SH 46,001 61,589 66,169 37,295 55,651 147,637 20,012 14.86%
-
Tax Rate 23.21% 18.88% 13.88% 22.64% 17.57% 6.30% 14.47% -
Total Cost 789,520 598,945 580,340 607,098 525,410 430,598 442,358 10.12%
-
Net Worth 780,179 708,756 624,670 489,981 448,086 368,777 205,454 24.87%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 780,179 708,756 624,670 489,981 448,086 368,777 205,454 24.87%
NOSH 192,153 192,153 192,153 152,400 152,400 152,400 152,414 3.93%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.51% 9.32% 10.75% 6.46% 10.50% 26.16% 4.60% -
ROE 5.90% 8.69% 10.59% 7.61% 12.42% 40.03% 9.74% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 434.82 343.75 338.38 425.85 385.22 382.64 304.23 6.12%
EPS 23.94 32.05 39.29 24.47 36.52 96.87 13.13 10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0602 3.6885 3.2509 3.2151 2.9402 2.4198 1.348 20.15%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 434.82 343.75 338.38 337.75 305.53 303.48 241.31 10.30%
EPS 23.94 32.05 39.29 19.41 28.96 76.83 10.41 14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0602 3.6885 3.2509 2.55 2.3319 1.9192 1.0692 24.88%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.93 3.39 2.31 2.44 3.48 2.57 0.99 -
P/RPS 0.67 0.99 0.68 0.57 0.90 0.67 0.33 12.51%
P/EPS 12.24 10.58 6.71 9.97 9.53 2.65 7.54 8.40%
EY 8.17 9.45 14.91 10.03 10.49 37.69 13.26 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.92 0.71 0.76 1.18 1.06 0.73 -0.22%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 23/11/16 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 -
Price 2.76 3.74 4.20 2.54 3.80 2.05 1.00 -
P/RPS 0.63 1.09 1.24 0.60 0.99 0.54 0.33 11.36%
P/EPS 11.53 11.67 12.20 10.38 10.41 2.12 7.62 7.14%
EY 8.67 8.57 8.20 9.63 9.61 47.26 13.13 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.01 1.29 0.79 1.29 0.85 0.74 -1.39%

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