[CANONE] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.64%
YoY- 426.72%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 886,473 898,946 772,881 789,815 630,983 449,051 405,926 13.89%
PBT 95,529 88,088 93,956 194,881 41,911 26,391 37,240 16.99%
Tax -14,498 -17,089 -16,686 -16,753 -7,389 -5,601 -5,764 16.60%
NP 81,031 70,999 77,270 178,128 34,522 20,790 31,476 17.06%
-
NP to SH 77,327 63,776 69,669 170,725 32,413 19,442 31,180 16.33%
-
Tax Rate 15.18% 19.40% 17.76% 8.60% 17.63% 21.22% 15.48% -
Total Cost 805,442 827,947 695,611 611,687 596,461 428,261 374,450 13.60%
-
Net Worth 661,563 520,811 460,613 396,984 228,622 189,951 175,190 24.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,686 7,620 7,620 6,096 4,571 4,570 4,570 9.04%
Div Payout % 9.94% 11.95% 10.94% 3.57% 14.10% 23.51% 14.66% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 661,563 520,811 460,613 396,984 228,622 189,951 175,190 24.77%
NOSH 192,153 152,400 152,400 152,404 152,384 152,363 152,366 3.94%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.14% 7.90% 10.00% 22.55% 5.47% 4.63% 7.75% -
ROE 11.69% 12.25% 15.13% 43.01% 14.18% 10.24% 17.80% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 461.34 589.86 507.14 518.23 414.07 294.72 266.41 9.57%
EPS 44.34 41.85 45.71 112.02 21.27 12.76 20.46 13.75%
DPS 4.00 5.00 5.00 4.00 3.00 3.00 3.00 4.90%
NAPS 3.4429 3.4174 3.0224 2.6048 1.5003 1.2467 1.1498 20.04%
Adjusted Per Share Value based on latest NOSH - 152,389
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 461.34 467.83 402.22 411.03 328.38 233.69 211.25 13.89%
EPS 44.34 33.19 36.26 88.85 16.87 10.12 16.23 18.22%
DPS 4.00 3.97 3.97 3.17 2.38 2.38 2.38 9.03%
NAPS 3.4429 2.7104 2.3971 2.066 1.1898 0.9885 0.9117 24.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.56 2.12 3.27 2.35 1.03 1.11 0.95 -
P/RPS 0.99 0.36 0.64 0.45 0.25 0.38 0.36 18.35%
P/EPS 11.33 5.07 7.15 2.10 4.84 8.70 4.64 16.03%
EY 8.83 19.74 13.98 47.67 20.65 11.50 21.54 -13.80%
DY 0.88 2.36 1.53 1.70 2.91 2.70 3.16 -19.18%
P/NAPS 1.32 0.62 1.08 0.90 0.69 0.89 0.83 8.03%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 28/02/12 24/02/11 24/02/10 -
Price 3.94 2.38 3.22 2.39 1.72 1.06 0.94 -
P/RPS 0.85 0.40 0.63 0.46 0.42 0.36 0.35 15.92%
P/EPS 9.79 5.69 7.04 2.13 8.09 8.31 4.59 13.44%
EY 10.21 17.58 14.20 46.87 12.37 12.04 21.77 -11.85%
DY 1.02 2.10 1.55 1.67 1.74 2.83 3.19 -17.29%
P/NAPS 1.14 0.70 1.07 0.92 1.15 0.85 0.82 5.64%

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