[CANONE] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 90.55%
YoY- 84.5%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 200,036 160,555 115,244 92,235 126,538 71,839 47,987 26.83%
PBT 28,929 9,794 6,747 10,813 5,976 3,730 4,087 38.52%
Tax -4,808 -1,610 -1,551 -1,442 -887 -557 -135 81.28%
NP 24,121 8,184 5,196 9,371 5,089 3,173 3,952 35.14%
-
NP to SH 21,378 7,787 4,857 9,354 5,070 3,150 3,952 32.45%
-
Tax Rate 16.62% 16.44% 22.99% 13.34% 14.84% 14.93% 3.30% -
Total Cost 175,915 152,371 110,048 82,864 121,449 68,666 44,035 25.93%
-
Net Worth 368,777 205,418 181,155 156,839 136,494 126,304 119,017 20.72%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 368,777 205,418 181,155 156,839 136,494 126,304 119,017 20.72%
NOSH 152,400 152,387 152,257 152,345 152,252 152,173 152,586 -0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.06% 5.10% 4.51% 10.16% 4.02% 4.42% 8.24% -
ROE 5.80% 3.79% 2.68% 5.96% 3.71% 2.49% 3.32% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 131.26 105.36 75.69 60.54 83.11 47.21 31.45 26.85%
EPS 14.03 5.11 3.19 6.14 3.33 2.07 2.59 32.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4198 1.348 1.1898 1.0295 0.8965 0.83 0.78 20.74%
Adjusted Per Share Value based on latest NOSH - 152,345
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 104.10 83.56 59.98 48.00 65.85 37.39 24.97 26.83%
EPS 11.13 4.05 2.53 4.87 2.64 1.64 2.06 32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9192 1.069 0.9428 0.8162 0.7103 0.6573 0.6194 20.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.57 0.99 1.14 0.94 0.80 1.00 0.90 -
P/RPS 1.96 0.94 1.51 1.55 0.96 2.12 2.86 -6.09%
P/EPS 18.32 19.37 35.74 15.31 24.02 48.31 34.75 -10.11%
EY 5.46 5.16 2.80 6.53 4.16 2.07 2.88 11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 0.96 0.91 0.89 1.20 1.15 -1.34%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 25/11/10 26/11/09 01/12/08 29/11/07 30/11/06 -
Price 2.05 1.00 1.05 0.95 0.85 0.99 0.98 -
P/RPS 1.56 0.95 1.39 1.57 1.02 2.10 3.12 -10.90%
P/EPS 14.61 19.57 32.92 15.47 25.53 47.83 37.84 -14.65%
EY 6.84 5.11 3.04 6.46 3.92 2.09 2.64 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.88 0.92 0.95 1.19 1.26 -6.34%

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