[CANONE] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -38.79%
YoY- 174.53%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 242,353 223,881 171,439 200,036 160,555 115,244 92,235 17.46%
PBT 32,560 18,071 27,666 28,929 9,794 6,747 10,813 20.15%
Tax -5,114 -2,732 -4,742 -4,808 -1,610 -1,551 -1,442 23.47%
NP 27,446 15,339 22,924 24,121 8,184 5,196 9,371 19.60%
-
NP to SH 27,446 13,451 20,432 21,378 7,787 4,857 9,354 19.64%
-
Tax Rate 15.71% 15.12% 17.14% 16.62% 16.44% 22.99% 13.34% -
Total Cost 214,907 208,542 148,515 175,915 152,371 110,048 82,864 17.20%
-
Net Worth 624,670 489,981 448,086 368,777 205,418 181,155 156,839 25.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 624,670 489,981 448,086 368,777 205,418 181,155 156,839 25.88%
NOSH 192,153 152,400 152,400 152,400 152,387 152,257 152,345 3.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.32% 6.85% 13.37% 12.06% 5.10% 4.51% 10.16% -
ROE 4.39% 2.75% 4.56% 5.80% 3.79% 2.68% 5.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 126.13 146.90 112.49 131.26 105.36 75.69 60.54 13.00%
EPS 14.28 8.83 13.41 14.03 5.11 3.19 6.14 15.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2509 3.2151 2.9402 2.4198 1.348 1.1898 1.0295 21.11%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 126.13 116.51 89.22 104.10 83.56 59.98 48.00 17.46%
EPS 14.28 7.00 10.63 11.13 4.05 2.53 4.87 19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2509 2.55 2.3319 1.9192 1.069 0.9428 0.8162 25.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.31 2.44 3.48 2.57 0.99 1.14 0.94 -
P/RPS 1.83 1.66 3.09 1.96 0.94 1.51 1.55 2.80%
P/EPS 16.17 27.65 25.96 18.32 19.37 35.74 15.31 0.91%
EY 6.18 3.62 3.85 5.46 5.16 2.80 6.53 -0.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 1.18 1.06 0.73 0.96 0.91 -4.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 -
Price 4.20 2.54 3.80 2.05 1.00 1.05 0.95 -
P/RPS 3.33 1.73 3.38 1.56 0.95 1.39 1.57 13.34%
P/EPS 29.40 28.78 28.34 14.61 19.57 32.92 15.47 11.28%
EY 3.40 3.47 3.53 6.84 5.11 3.04 6.46 -10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 1.29 0.85 0.74 0.88 0.92 5.79%

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