[CANONE] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 96.87%
YoY- 88.91%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 300,815 267,644 236,260 249,955 185,800 199,569 167,298 10.26%
PBT 22,522 31,058 14,398 33,932 19,136 32,084 16,977 4.81%
Tax -4,948 -6,274 -3,240 -4,826 -3,537 -6,502 -3,782 4.57%
NP 17,574 24,784 11,158 29,106 15,599 25,582 13,195 4.88%
-
NP to SH 17,574 24,784 11,158 26,481 14,018 23,088 12,401 5.97%
-
Tax Rate 21.97% 20.20% 22.50% 14.22% 18.48% 20.27% 22.28% -
Total Cost 283,241 242,860 225,102 220,849 170,201 173,987 154,103 10.66%
-
Net Worth 793,246 748,493 661,563 520,811 460,613 396,944 217,932 24.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,686 7,686 7,686 7,620 7,620 6,095 4,570 9.04%
Div Payout % 43.74% 31.01% 68.88% 28.78% 54.36% 26.40% 36.85% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 793,246 748,493 661,563 520,811 460,613 396,944 217,932 24.00%
NOSH 192,153 192,153 192,153 152,400 152,400 152,389 152,336 3.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.84% 9.26% 4.72% 11.64% 8.40% 12.82% 7.89% -
ROE 2.22% 3.31% 1.69% 5.08% 3.04% 5.82% 5.69% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 156.55 139.29 122.95 164.01 121.92 130.96 109.82 6.08%
EPS 9.15 12.90 5.81 17.38 9.20 15.15 8.14 1.96%
DPS 4.00 4.00 4.00 5.00 5.00 4.00 3.00 4.90%
NAPS 4.1282 3.8953 3.4429 3.4174 3.0224 2.6048 1.4306 19.29%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 156.55 139.29 122.95 130.08 96.69 103.86 87.06 10.26%
EPS 9.15 12.90 5.81 13.78 7.30 12.02 6.45 5.99%
DPS 4.00 4.00 4.00 3.97 3.97 3.17 2.38 9.03%
NAPS 4.1282 3.8953 3.4429 2.7104 2.3971 2.0658 1.1342 24.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.89 3.32 4.56 2.12 3.27 2.35 1.03 -
P/RPS 1.85 2.38 3.71 1.29 2.68 1.79 0.94 11.93%
P/EPS 31.60 25.74 78.53 12.20 35.55 15.51 12.65 16.46%
EY 3.16 3.88 1.27 8.20 2.81 6.45 7.90 -14.15%
DY 1.38 1.20 0.88 2.36 1.53 1.70 2.91 -11.68%
P/NAPS 0.70 0.85 1.32 0.62 1.08 0.90 0.72 -0.46%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/15 25/02/14 27/02/13 28/02/12 -
Price 2.85 3.40 3.94 2.38 3.22 2.39 1.72 -
P/RPS 1.82 2.44 3.20 1.45 2.64 1.82 1.57 2.49%
P/EPS 31.16 26.36 67.85 13.70 35.01 15.77 21.13 6.68%
EY 3.21 3.79 1.47 7.30 2.86 6.34 4.73 -6.25%
DY 1.40 1.18 1.02 2.10 1.55 1.67 1.74 -3.55%
P/NAPS 0.69 0.87 1.14 0.70 1.07 0.92 1.20 -8.80%

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