[CANONE] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 57.24%
YoY- 75.83%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 296,358 276,350 242,045 216,568 232,737 221,168 201,447 6.64%
PBT 17,364 19,140 32,602 29,733 20,786 23,162 39,305 -12.72%
Tax -6,152 -4,142 -5,607 -4,179 -6,025 -4,086 -3,000 12.70%
NP 11,212 14,998 26,995 25,554 14,761 19,076 36,305 -17.77%
-
NP to SH 11,212 14,998 26,995 23,670 13,462 17,361 34,925 -17.24%
-
Tax Rate 35.43% 21.64% 17.20% 14.06% 28.99% 17.64% 7.63% -
Total Cost 285,146 261,352 215,050 191,014 217,976 202,092 165,142 9.52%
-
Net Worth 815,055 773,358 682,469 489,443 475,061 433,014 352,043 15.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 815,055 773,358 682,469 489,443 475,061 433,014 352,043 15.01%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 3.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.78% 5.43% 11.15% 11.80% 6.34% 8.63% 18.02% -
ROE 1.38% 1.94% 3.96% 4.84% 2.83% 4.01% 9.92% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.23 143.82 125.96 135.13 152.71 145.12 132.18 2.60%
EPS 5.83 7.81 14.05 14.77 8.83 11.39 22.92 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2417 4.0247 3.5517 3.054 3.1172 2.8413 2.31 10.65%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 154.23 143.82 125.96 112.71 121.12 115.10 104.84 6.64%
EPS 5.83 7.81 14.05 12.32 7.01 9.03 18.18 -17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2417 4.0247 3.5517 2.5472 2.4723 2.2535 1.8321 15.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.36 3.40 3.44 2.51 2.64 3.36 2.51 -
P/RPS 1.53 2.36 2.73 1.86 1.73 2.32 1.90 -3.54%
P/EPS 40.45 43.56 24.49 16.99 29.89 29.50 10.95 24.31%
EY 2.47 2.30 4.08 5.88 3.35 3.39 9.13 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.84 0.97 0.82 0.85 1.18 1.09 -10.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 30/08/17 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 -
Price 2.50 3.30 3.36 2.06 2.52 3.39 2.79 -
P/RPS 1.62 2.29 2.67 1.52 1.65 2.34 2.11 -4.30%
P/EPS 42.85 42.28 23.92 13.95 28.53 29.76 12.17 23.32%
EY 2.33 2.37 4.18 7.17 3.51 3.36 8.21 -18.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.82 0.95 0.67 0.81 1.19 1.21 -11.27%

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