[CANONE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 44.78%
YoY- 88.04%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 199,569 167,298 132,171 95,197 121,942 78,855 56,347 23.43%
PBT 32,084 16,977 12,539 15,327 7,340 5,395 5,348 34.76%
Tax -6,502 -3,782 -3,088 -1,605 -172 -1,515 -442 56.46%
NP 25,582 13,195 9,451 13,722 7,168 3,880 4,906 31.65%
-
NP to SH 23,088 12,401 8,668 13,543 7,202 3,857 4,568 30.96%
-
Tax Rate 20.27% 22.28% 24.63% 10.47% 2.34% 28.08% 8.26% -
Total Cost 173,987 154,103 122,720 81,475 114,774 74,975 51,441 22.49%
-
Net Worth 396,944 217,932 190,047 152,436 143,106 131,090 123,363 21.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,095 4,570 4,569 4,573 - - 4,447 5.38%
Div Payout % 26.40% 36.85% 52.72% 33.77% - - 97.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 396,944 217,932 190,047 152,436 143,106 131,090 123,363 21.48%
NOSH 152,389 152,336 152,330 152,436 152,241 152,431 152,300 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.82% 7.89% 7.15% 14.41% 5.88% 4.92% 8.71% -
ROE 5.82% 5.69% 4.56% 8.88% 5.03% 2.94% 3.70% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 130.96 109.82 86.77 62.45 80.10 51.73 37.00 23.42%
EPS 15.15 8.14 5.69 8.89 4.73 2.53 3.00 30.95%
DPS 4.00 3.00 3.00 3.00 0.00 0.00 2.92 5.38%
NAPS 2.6048 1.4306 1.2476 1.00 0.94 0.86 0.81 21.47%
Adjusted Per Share Value based on latest NOSH - 152,436
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 103.86 87.06 68.78 49.54 63.46 41.04 29.32 23.44%
EPS 12.02 6.45 4.51 7.05 3.75 2.01 2.38 30.95%
DPS 3.17 2.38 2.38 2.38 0.00 0.00 2.31 5.41%
NAPS 2.0658 1.1342 0.989 0.7933 0.7448 0.6822 0.642 21.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.35 1.03 1.11 0.95 0.81 0.89 0.95 -
P/RPS 1.79 0.94 1.28 1.52 1.01 1.72 2.57 -5.84%
P/EPS 15.51 12.65 19.51 10.69 17.12 35.17 31.67 -11.20%
EY 6.45 7.90 5.13 9.35 5.84 2.84 3.16 12.61%
DY 1.70 2.91 2.70 3.16 0.00 0.00 3.07 -9.37%
P/NAPS 0.90 0.72 0.89 0.95 0.86 1.03 1.17 -4.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 -
Price 2.39 1.72 1.06 0.94 0.82 0.80 0.90 -
P/RPS 1.82 1.57 1.22 1.51 1.02 1.55 2.43 -4.69%
P/EPS 15.77 21.13 18.63 10.58 17.33 31.62 30.01 -10.15%
EY 6.34 4.73 5.37 9.45 5.77 3.16 3.33 11.31%
DY 1.67 1.74 2.83 3.19 0.00 0.00 3.24 -10.44%
P/NAPS 0.92 1.20 0.85 0.94 0.87 0.93 1.11 -3.07%

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