[CANONE] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.02%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 598,018 654,073 769,016 297,786 298,208 213,598 242,353 16.22%
PBT 35,548 5,339 9,728 15,245 20,977 27,450 32,560 1.47%
Tax -10,065 83,099 -5,469 -4,260 -5,052 -3,809 -5,114 11.93%
NP 25,483 88,438 4,259 10,985 15,925 23,641 27,446 -1.22%
-
NP to SH 30,868 85,825 2,902 10,985 15,925 23,641 27,446 1.97%
-
Tax Rate 28.31% -1,556.45% 56.22% 27.94% 24.08% 13.88% 15.71% -
Total Cost 572,535 565,635 764,757 286,801 282,283 189,957 214,907 17.72%
-
Net Worth 1,903,160 1,760,044 1,174,477 820,858 780,179 708,756 624,670 20.38%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,903,160 1,760,044 1,174,477 820,858 780,179 708,756 624,670 20.38%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.26% 13.52% 0.55% 3.69% 5.34% 11.07% 11.32% -
ROE 1.62% 4.88% 0.25% 1.34% 2.04% 3.34% 4.39% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 311.22 340.39 400.21 154.97 155.19 111.16 126.13 16.22%
EPS 16.06 44.66 1.51 5.72 8.29 12.30 14.28 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9044 9.1596 6.1122 4.2719 4.0602 3.6885 3.2509 20.38%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 311.22 340.39 400.21 154.97 155.19 111.16 126.13 16.22%
EPS 16.06 44.66 1.51 5.72 8.29 12.30 14.28 1.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9044 9.1596 6.1122 4.2719 4.0602 3.6885 3.2509 20.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.62 2.49 3.17 2.30 2.93 3.39 2.31 -
P/RPS 1.48 0.73 0.79 1.48 1.89 3.05 1.83 -3.47%
P/EPS 28.76 5.57 209.90 40.23 35.35 27.55 16.17 10.06%
EY 3.48 17.94 0.48 2.49 2.83 3.63 6.18 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.27 0.52 0.54 0.72 0.92 0.71 -6.63%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 28/11/18 29/11/17 23/11/16 25/11/15 -
Price 4.06 2.69 3.23 2.00 2.76 3.74 4.20 -
P/RPS 1.30 0.79 0.81 1.29 1.78 3.36 3.33 -14.49%
P/EPS 25.27 6.02 213.87 34.98 33.30 30.40 29.40 -2.48%
EY 3.96 16.60 0.47 2.86 3.00 3.29 3.40 2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.29 0.53 0.47 0.68 1.01 1.29 -17.37%

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