[CANONE] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 25.19%
YoY- -59.19%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 928,178 886,473 898,946 772,881 789,815 630,983 449,051 12.85%
PBT 106,986 95,529 88,088 93,956 194,881 41,911 26,391 26.24%
Tax -20,613 -14,498 -17,089 -16,686 -16,753 -7,389 -5,601 24.23%
NP 86,373 81,031 70,999 77,270 178,128 34,522 20,790 26.76%
-
NP to SH 86,373 77,327 63,776 69,669 170,725 32,413 19,442 28.18%
-
Tax Rate 19.27% 15.18% 19.40% 17.76% 8.60% 17.63% 21.22% -
Total Cost 841,805 805,442 827,947 695,611 611,687 596,461 428,261 11.91%
-
Net Worth 748,493 661,563 520,811 460,613 396,984 228,622 189,951 25.65%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,686 7,686 7,620 7,620 6,096 4,571 4,570 9.04%
Div Payout % 8.90% 9.94% 11.95% 10.94% 3.57% 14.10% 23.51% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 748,493 661,563 520,811 460,613 396,984 228,622 189,951 25.65%
NOSH 192,153 192,153 152,400 152,400 152,404 152,384 152,363 3.93%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.31% 9.14% 7.90% 10.00% 22.55% 5.47% 4.63% -
ROE 11.54% 11.69% 12.25% 15.13% 43.01% 14.18% 10.24% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 483.04 461.34 589.86 507.14 518.23 414.07 294.72 8.57%
EPS 44.95 44.34 41.85 45.71 112.02 21.27 12.76 23.32%
DPS 4.00 4.00 5.00 5.00 4.00 3.00 3.00 4.90%
NAPS 3.8953 3.4429 3.4174 3.0224 2.6048 1.5003 1.2467 20.88%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 483.04 461.34 467.83 402.22 411.03 328.38 233.69 12.85%
EPS 44.95 44.34 33.19 36.26 88.85 16.87 10.12 28.18%
DPS 4.00 4.00 3.97 3.97 3.17 2.38 2.38 9.03%
NAPS 3.8953 3.4429 2.7104 2.3971 2.066 1.1898 0.9885 25.65%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.32 4.56 2.12 3.27 2.35 1.03 1.11 -
P/RPS 0.69 0.99 0.36 0.64 0.45 0.25 0.38 10.44%
P/EPS 7.39 11.33 5.07 7.15 2.10 4.84 8.70 -2.68%
EY 13.54 8.83 19.74 13.98 47.67 20.65 11.50 2.75%
DY 1.20 0.88 2.36 1.53 1.70 2.91 2.70 -12.63%
P/NAPS 0.85 1.32 0.62 1.08 0.90 0.69 0.89 -0.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 27/02/13 28/02/12 24/02/11 -
Price 3.40 3.94 2.38 3.22 2.39 1.72 1.06 -
P/RPS 0.70 0.85 0.40 0.63 0.46 0.42 0.36 11.70%
P/EPS 7.56 9.79 5.69 7.04 2.13 8.09 8.31 -1.56%
EY 13.22 10.21 17.58 14.20 46.87 12.37 12.04 1.56%
DY 1.18 1.02 2.10 1.55 1.67 1.74 2.83 -13.55%
P/NAPS 0.87 1.14 0.70 1.07 0.92 1.15 0.85 0.38%

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