[CANONE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.0%
YoY- 86.18%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 236,260 249,955 185,800 199,569 167,298 132,171 95,197 16.34%
PBT 14,398 33,932 19,136 32,084 16,977 12,539 15,327 -1.03%
Tax -3,240 -4,826 -3,537 -6,502 -3,782 -3,088 -1,605 12.41%
NP 11,158 29,106 15,599 25,582 13,195 9,451 13,722 -3.38%
-
NP to SH 11,158 26,481 14,018 23,088 12,401 8,668 13,543 -3.17%
-
Tax Rate 22.50% 14.22% 18.48% 20.27% 22.28% 24.63% 10.47% -
Total Cost 225,102 220,849 170,201 173,987 154,103 122,720 81,475 18.44%
-
Net Worth 661,563 520,811 460,613 396,944 217,932 190,047 152,436 27.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,686 7,620 7,620 6,095 4,570 4,569 4,573 9.03%
Div Payout % 68.88% 28.78% 54.36% 26.40% 36.85% 52.72% 33.77% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 661,563 520,811 460,613 396,944 217,932 190,047 152,436 27.70%
NOSH 192,153 152,400 152,400 152,389 152,336 152,330 152,436 3.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.72% 11.64% 8.40% 12.82% 7.89% 7.15% 14.41% -
ROE 1.69% 5.08% 3.04% 5.82% 5.69% 4.56% 8.88% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 122.95 164.01 121.92 130.96 109.82 86.77 62.45 11.94%
EPS 5.81 17.38 9.20 15.15 8.14 5.69 8.89 -6.84%
DPS 4.00 5.00 5.00 4.00 3.00 3.00 3.00 4.90%
NAPS 3.4429 3.4174 3.0224 2.6048 1.4306 1.2476 1.00 22.87%
Adjusted Per Share Value based on latest NOSH - 152,389
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 122.95 130.08 96.69 103.86 87.06 68.78 49.54 16.34%
EPS 5.81 13.78 7.30 12.02 6.45 4.51 7.05 -3.17%
DPS 4.00 3.97 3.97 3.17 2.38 2.38 2.38 9.03%
NAPS 3.4429 2.7104 2.3971 2.0658 1.1342 0.989 0.7933 27.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.56 2.12 3.27 2.35 1.03 1.11 0.95 -
P/RPS 3.71 1.29 2.68 1.79 0.94 1.28 1.52 16.02%
P/EPS 78.53 12.20 35.55 15.51 12.65 19.51 10.69 39.40%
EY 1.27 8.20 2.81 6.45 7.90 5.13 9.35 -28.29%
DY 0.88 2.36 1.53 1.70 2.91 2.70 3.16 -19.18%
P/NAPS 1.32 0.62 1.08 0.90 0.72 0.89 0.95 5.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 28/02/12 24/02/11 24/02/10 -
Price 3.94 2.38 3.22 2.39 1.72 1.06 0.94 -
P/RPS 3.20 1.45 2.64 1.82 1.57 1.22 1.51 13.32%
P/EPS 67.85 13.70 35.01 15.77 21.13 18.63 10.58 36.28%
EY 1.47 7.30 2.86 6.34 4.73 5.37 9.45 -26.65%
DY 1.02 2.10 1.55 1.67 1.74 2.83 3.19 -17.29%
P/NAPS 1.14 0.70 1.07 0.92 1.20 0.85 0.94 3.26%

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