[CANONE] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -31.39%
YoY- -39.28%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 267,644 236,260 249,955 185,800 199,569 167,298 132,171 12.46%
PBT 31,058 14,398 33,932 19,136 32,084 16,977 12,539 16.30%
Tax -6,274 -3,240 -4,826 -3,537 -6,502 -3,782 -3,088 12.52%
NP 24,784 11,158 29,106 15,599 25,582 13,195 9,451 17.41%
-
NP to SH 24,784 11,158 26,481 14,018 23,088 12,401 8,668 19.11%
-
Tax Rate 20.20% 22.50% 14.22% 18.48% 20.27% 22.28% 24.63% -
Total Cost 242,860 225,102 220,849 170,201 173,987 154,103 122,720 12.03%
-
Net Worth 748,493 661,563 520,811 460,613 396,944 217,932 190,047 25.64%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,686 7,686 7,620 7,620 6,095 4,570 4,569 9.04%
Div Payout % 31.01% 68.88% 28.78% 54.36% 26.40% 36.85% 52.72% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 748,493 661,563 520,811 460,613 396,944 217,932 190,047 25.64%
NOSH 192,153 192,153 152,400 152,400 152,389 152,336 152,330 3.94%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.26% 4.72% 11.64% 8.40% 12.82% 7.89% 7.15% -
ROE 3.31% 1.69% 5.08% 3.04% 5.82% 5.69% 4.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 139.29 122.95 164.01 121.92 130.96 109.82 86.77 8.19%
EPS 12.90 5.81 17.38 9.20 15.15 8.14 5.69 14.60%
DPS 4.00 4.00 5.00 5.00 4.00 3.00 3.00 4.90%
NAPS 3.8953 3.4429 3.4174 3.0224 2.6048 1.4306 1.2476 20.87%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 139.29 122.95 130.08 96.69 103.86 87.06 68.78 12.46%
EPS 12.90 5.81 13.78 7.30 12.02 6.45 4.51 19.12%
DPS 4.00 4.00 3.97 3.97 3.17 2.38 2.38 9.03%
NAPS 3.8953 3.4429 2.7104 2.3971 2.0658 1.1342 0.989 25.64%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.32 4.56 2.12 3.27 2.35 1.03 1.11 -
P/RPS 2.38 3.71 1.29 2.68 1.79 0.94 1.28 10.88%
P/EPS 25.74 78.53 12.20 35.55 15.51 12.65 19.51 4.72%
EY 3.88 1.27 8.20 2.81 6.45 7.90 5.13 -4.54%
DY 1.20 0.88 2.36 1.53 1.70 2.91 2.70 -12.63%
P/NAPS 0.85 1.32 0.62 1.08 0.90 0.72 0.89 -0.76%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 26/02/15 25/02/14 27/02/13 28/02/12 24/02/11 -
Price 3.40 3.94 2.38 3.22 2.39 1.72 1.06 -
P/RPS 2.44 3.20 1.45 2.64 1.82 1.57 1.22 12.23%
P/EPS 26.36 67.85 13.70 35.01 15.77 21.13 18.63 5.94%
EY 3.79 1.47 7.30 2.86 6.34 4.73 5.37 -5.63%
DY 1.18 1.02 2.10 1.55 1.67 1.74 2.83 -13.55%
P/NAPS 0.87 1.14 0.70 1.07 0.92 1.20 0.85 0.38%

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