[CANONE] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 78.46%
YoY- -36.0%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 185,800 199,569 167,298 132,171 95,197 121,942 78,855 15.33%
PBT 19,136 32,084 16,977 12,539 15,327 7,340 5,395 23.46%
Tax -3,537 -6,502 -3,782 -3,088 -1,605 -172 -1,515 15.16%
NP 15,599 25,582 13,195 9,451 13,722 7,168 3,880 26.07%
-
NP to SH 14,018 23,088 12,401 8,668 13,543 7,202 3,857 23.97%
-
Tax Rate 18.48% 20.27% 22.28% 24.63% 10.47% 2.34% 28.08% -
Total Cost 170,201 173,987 154,103 122,720 81,475 114,774 74,975 14.62%
-
Net Worth 460,613 396,944 217,932 190,047 152,436 143,106 131,090 23.27%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,620 6,095 4,570 4,569 4,573 - - -
Div Payout % 54.36% 26.40% 36.85% 52.72% 33.77% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 460,613 396,944 217,932 190,047 152,436 143,106 131,090 23.27%
NOSH 152,400 152,389 152,336 152,330 152,436 152,241 152,431 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.40% 12.82% 7.89% 7.15% 14.41% 5.88% 4.92% -
ROE 3.04% 5.82% 5.69% 4.56% 8.88% 5.03% 2.94% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 121.92 130.96 109.82 86.77 62.45 80.10 51.73 15.34%
EPS 9.20 15.15 8.14 5.69 8.89 4.73 2.53 23.98%
DPS 5.00 4.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.0224 2.6048 1.4306 1.2476 1.00 0.94 0.86 23.27%
Adjusted Per Share Value based on latest NOSH - 152,330
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 96.69 103.86 87.06 68.78 49.54 63.46 41.04 15.33%
EPS 7.30 12.02 6.45 4.51 7.05 3.75 2.01 23.95%
DPS 3.97 3.17 2.38 2.38 2.38 0.00 0.00 -
NAPS 2.3971 2.0658 1.1342 0.989 0.7933 0.7448 0.6822 23.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.27 2.35 1.03 1.11 0.95 0.81 0.89 -
P/RPS 2.68 1.79 0.94 1.28 1.52 1.01 1.72 7.66%
P/EPS 35.55 15.51 12.65 19.51 10.69 17.12 35.17 0.17%
EY 2.81 6.45 7.90 5.13 9.35 5.84 2.84 -0.17%
DY 1.53 1.70 2.91 2.70 3.16 0.00 0.00 -
P/NAPS 1.08 0.90 0.72 0.89 0.95 0.86 1.03 0.79%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 -
Price 3.22 2.39 1.72 1.06 0.94 0.82 0.80 -
P/RPS 2.64 1.82 1.57 1.22 1.51 1.02 1.55 9.27%
P/EPS 35.01 15.77 21.13 18.63 10.58 17.33 31.62 1.71%
EY 2.86 6.34 4.73 5.37 9.45 5.77 3.16 -1.64%
DY 1.55 1.67 1.74 2.83 3.19 0.00 0.00 -
P/NAPS 1.07 0.92 1.20 0.85 0.94 0.87 0.93 2.36%

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