[CANONE] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 15.95%
YoY- 104.04%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 297,786 298,208 213,598 242,353 223,881 171,439 200,036 6.85%
PBT 15,245 20,977 27,450 32,560 18,071 27,666 28,929 -10.12%
Tax -4,260 -5,052 -3,809 -5,114 -2,732 -4,742 -4,808 -1.99%
NP 10,985 15,925 23,641 27,446 15,339 22,924 24,121 -12.28%
-
NP to SH 10,985 15,925 23,641 27,446 13,451 20,432 21,378 -10.49%
-
Tax Rate 27.94% 24.08% 13.88% 15.71% 15.12% 17.14% 16.62% -
Total Cost 286,801 282,283 189,957 214,907 208,542 148,515 175,915 8.48%
-
Net Worth 820,858 780,179 708,756 624,670 489,981 448,086 368,777 14.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 820,858 780,179 708,756 624,670 489,981 448,086 368,777 14.25%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 3.93%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.69% 5.34% 11.07% 11.32% 6.85% 13.37% 12.06% -
ROE 1.34% 2.04% 3.34% 4.39% 2.75% 4.56% 5.80% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 154.97 155.19 111.16 126.13 146.90 112.49 131.26 2.80%
EPS 5.72 8.29 12.30 14.28 8.83 13.41 14.03 -13.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2719 4.0602 3.6885 3.2509 3.2151 2.9402 2.4198 9.93%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 154.97 155.19 111.16 126.13 116.51 89.22 104.10 6.85%
EPS 5.72 8.29 12.30 14.28 7.00 10.63 11.13 -10.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2719 4.0602 3.6885 3.2509 2.55 2.3319 1.9192 14.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.30 2.93 3.39 2.31 2.44 3.48 2.57 -
P/RPS 1.48 1.89 3.05 1.83 1.66 3.09 1.96 -4.57%
P/EPS 40.23 35.35 27.55 16.17 27.65 25.96 18.32 14.00%
EY 2.49 2.83 3.63 6.18 3.62 3.85 5.46 -12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.92 0.71 0.76 1.18 1.06 -10.62%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 23/11/16 25/11/15 20/11/14 27/11/13 27/11/12 -
Price 2.00 2.76 3.74 4.20 2.54 3.80 2.05 -
P/RPS 1.29 1.78 3.36 3.33 1.73 3.38 1.56 -3.11%
P/EPS 34.98 33.30 30.40 29.40 28.78 28.34 14.61 15.65%
EY 2.86 3.00 3.29 3.40 3.47 3.53 6.84 -13.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 1.01 1.29 0.79 1.29 0.85 -9.39%

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