[CANONE] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 45.45%
YoY- 40.66%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 201,447 172,115 108,856 96,165 89,733 61,511 50,707 25.82%
PBT 39,305 10,073 4,211 6,906 4,117 3,992 4,781 42.01%
Tax -3,000 -1,217 -566 -1,937 -535 -581 -886 22.51%
NP 36,305 8,856 3,645 4,969 3,582 3,411 3,895 45.02%
-
NP to SH 34,925 8,286 3,461 4,909 3,490 3,368 3,895 44.08%
-
Tax Rate 7.63% 12.08% 13.44% 28.05% 12.99% 14.55% 18.53% -
Total Cost 165,142 163,259 105,211 91,196 86,151 58,100 46,812 23.35%
-
Net Worth 352,043 202,059 181,063 152,163 13,614,048 128,014 119,132 19.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 352,043 202,059 181,063 152,163 13,614,048 128,014 119,132 19.77%
NOSH 152,400 152,279 152,422 152,453 152,401 152,398 152,148 0.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 18.02% 5.15% 3.35% 5.17% 3.99% 5.55% 7.68% -
ROE 9.92% 4.10% 1.91% 3.23% 0.03% 2.63% 3.27% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 132.18 113.03 71.42 63.08 58.88 40.36 33.33 25.78%
EPS 22.92 5.44 2.27 3.22 2.29 2.21 2.56 44.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 1.3269 1.1879 0.9981 89.33 0.84 0.783 19.73%
Adjusted Per Share Value based on latest NOSH - 152,453
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 104.84 89.57 56.65 50.05 46.70 32.01 26.39 25.82%
EPS 18.18 4.31 1.80 2.55 1.82 1.75 2.03 44.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8321 1.0516 0.9423 0.7919 70.85 0.6662 0.62 19.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.51 1.01 0.99 0.93 0.76 1.02 1.05 -
P/RPS 1.90 0.89 1.39 1.47 1.29 2.53 3.15 -8.07%
P/EPS 10.95 18.56 43.60 28.88 33.19 46.15 41.02 -19.74%
EY 9.13 5.39 2.29 3.46 3.01 2.17 2.44 24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.76 0.83 0.93 0.01 1.21 1.34 -3.37%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 -
Price 2.79 0.985 1.16 0.96 0.77 0.87 0.88 -
P/RPS 2.11 0.87 1.62 1.52 1.31 2.16 2.64 -3.66%
P/EPS 12.17 18.10 51.09 29.81 33.62 39.37 34.38 -15.87%
EY 8.21 5.52 1.96 3.35 2.97 2.54 2.91 18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.74 0.98 0.96 0.01 1.04 1.12 1.29%

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