[CANONE] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 29.67%
YoY- -22.46%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 276,350 242,045 216,568 232,737 221,168 201,447 172,115 8.20%
PBT 19,140 32,602 29,733 20,786 23,162 39,305 10,073 11.28%
Tax -4,142 -5,607 -4,179 -6,025 -4,086 -3,000 -1,217 22.62%
NP 14,998 26,995 25,554 14,761 19,076 36,305 8,856 9.16%
-
NP to SH 14,998 26,995 23,670 13,462 17,361 34,925 8,286 10.38%
-
Tax Rate 21.64% 17.20% 14.06% 28.99% 17.64% 7.63% 12.08% -
Total Cost 261,352 215,050 191,014 217,976 202,092 165,142 163,259 8.15%
-
Net Worth 773,358 682,469 489,443 475,061 433,014 352,043 202,059 25.04%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 773,358 682,469 489,443 475,061 433,014 352,043 202,059 25.04%
NOSH 192,153 192,153 192,153 152,400 152,400 152,400 152,279 3.94%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.43% 11.15% 11.80% 6.34% 8.63% 18.02% 5.15% -
ROE 1.94% 3.96% 4.84% 2.83% 4.01% 9.92% 4.10% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 143.82 125.96 135.13 152.71 145.12 132.18 113.03 4.09%
EPS 7.81 14.05 14.77 8.83 11.39 22.92 5.44 6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0247 3.5517 3.054 3.1172 2.8413 2.31 1.3269 20.29%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 143.82 125.96 112.71 121.12 115.10 104.84 89.57 8.20%
EPS 7.81 14.05 12.32 7.01 9.03 18.18 4.31 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0247 3.5517 2.5472 2.4723 2.2535 1.8321 1.0516 25.04%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.40 3.44 2.51 2.64 3.36 2.51 1.01 -
P/RPS 2.36 2.73 1.86 1.73 2.32 1.90 0.89 17.63%
P/EPS 43.56 24.49 16.99 29.89 29.50 10.95 18.56 15.26%
EY 2.30 4.08 5.88 3.35 3.39 9.13 5.39 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.82 0.85 1.18 1.09 0.76 1.68%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/08/17 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 -
Price 3.30 3.36 2.06 2.52 3.39 2.79 0.985 -
P/RPS 2.29 2.67 1.52 1.65 2.34 2.11 0.87 17.48%
P/EPS 42.28 23.92 13.95 28.53 29.76 12.17 18.10 15.17%
EY 2.37 4.18 7.17 3.51 3.36 8.21 5.52 -13.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 0.67 0.81 1.19 1.21 0.74 1.72%

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