[CANONE] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -76.4%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 310,479 260,963 204,891 191,292 192,373 194,474 181,661 9.33%
PBT 15,947 19,788 15,876 18,838 15,299 23,992 94,563 -25.66%
Tax -4,522 -4,710 -4,923 -1,965 -3,506 -4,321 -2,443 10.80%
NP 11,425 15,078 10,953 16,873 11,793 19,671 92,120 -29.37%
-
NP to SH 11,425 15,078 10,953 15,053 10,382 17,858 91,334 -29.26%
-
Tax Rate 28.36% 23.80% 31.01% 10.43% 22.92% 18.01% 2.58% -
Total Cost 299,054 245,885 193,938 174,419 180,580 174,803 89,541 22.24%
-
Net Worth 798,741 761,636 647,901 540,136 470,809 414,528 314,309 16.80%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 798,741 761,636 647,901 540,136 470,809 414,528 314,309 16.80%
NOSH 192,153 192,153 192,153 152,400 152,400 152,400 152,400 3.93%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 3.68% 5.78% 5.35% 8.82% 6.13% 10.11% 50.71% -
ROE 1.43% 1.98% 1.69% 2.79% 2.21% 4.31% 29.06% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 161.58 135.81 106.63 125.52 126.23 127.61 119.20 5.19%
EPS 5.95 7.85 5.70 9.88 6.81 11.72 59.93 -31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1568 3.9637 3.3718 3.5442 3.0893 2.72 2.0624 12.38%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 161.58 135.81 106.63 99.55 100.11 101.21 94.54 9.33%
EPS 5.95 7.85 5.70 7.83 5.40 9.29 47.53 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1568 3.9637 3.3718 2.811 2.4502 2.1573 1.6357 16.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.52 3.29 3.82 2.87 3.15 2.31 1.80 -
P/RPS 1.56 2.42 3.58 2.29 2.50 1.81 1.51 0.54%
P/EPS 42.38 41.93 67.02 29.06 46.24 19.71 3.00 55.44%
EY 2.36 2.39 1.49 3.44 2.16 5.07 33.29 -35.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 1.13 0.81 1.02 0.85 0.87 -5.74%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 27/05/16 28/05/15 30/05/14 29/05/13 29/05/12 -
Price 2.46 3.43 3.55 2.55 2.69 3.45 2.15 -
P/RPS 1.52 2.53 3.33 2.03 2.13 2.70 1.80 -2.77%
P/EPS 41.37 43.71 62.28 25.82 39.49 29.44 3.59 50.26%
EY 2.42 2.29 1.61 3.87 2.53 3.40 27.87 -33.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.87 1.05 0.72 0.87 1.27 1.04 -9.01%

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