[CANONE] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -2.78%
YoY- -50.29%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 242,045 216,568 232,737 221,168 201,447 172,115 108,856 14.23%
PBT 32,602 29,733 20,786 23,162 39,305 10,073 4,211 40.60%
Tax -5,607 -4,179 -6,025 -4,086 -3,000 -1,217 -566 46.49%
NP 26,995 25,554 14,761 19,076 36,305 8,856 3,645 39.57%
-
NP to SH 26,995 23,670 13,462 17,361 34,925 8,286 3,461 40.78%
-
Tax Rate 17.20% 14.06% 28.99% 17.64% 7.63% 12.08% 13.44% -
Total Cost 215,050 191,014 217,976 202,092 165,142 163,259 105,211 12.64%
-
Net Worth 682,469 489,443 475,061 433,014 352,043 202,059 181,063 24.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 682,469 489,443 475,061 433,014 352,043 202,059 181,063 24.72%
NOSH 192,153 192,153 152,400 152,400 152,400 152,279 152,422 3.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.15% 11.80% 6.34% 8.63% 18.02% 5.15% 3.35% -
ROE 3.96% 4.84% 2.83% 4.01% 9.92% 4.10% 1.91% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 125.96 135.13 152.71 145.12 132.18 113.03 71.42 9.90%
EPS 14.05 14.77 8.83 11.39 22.92 5.44 2.27 35.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 3.054 3.1172 2.8413 2.31 1.3269 1.1879 20.00%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 125.96 112.71 121.12 115.10 104.84 89.57 56.65 14.23%
EPS 14.05 12.32 7.01 9.03 18.18 4.31 1.80 40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5517 2.5472 2.4723 2.2535 1.8321 1.0516 0.9423 24.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.44 2.51 2.64 3.36 2.51 1.01 0.99 -
P/RPS 2.73 1.86 1.73 2.32 1.90 0.89 1.39 11.89%
P/EPS 24.49 16.99 29.89 29.50 10.95 18.56 43.60 -9.15%
EY 4.08 5.88 3.35 3.39 9.13 5.39 2.29 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.85 1.18 1.09 0.76 0.83 2.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 -
Price 3.36 2.06 2.52 3.39 2.79 0.985 1.16 -
P/RPS 2.67 1.52 1.65 2.34 2.11 0.87 1.62 8.67%
P/EPS 23.92 13.95 28.53 29.76 12.17 18.10 51.09 -11.87%
EY 4.18 7.17 3.51 3.36 8.21 5.52 1.96 13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.67 0.81 1.19 1.21 0.74 0.98 -0.51%

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