[CANONE] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -637.65%
YoY- -610.9%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 859,283 833,898 763,790 662,583 707,781 322,596 300,815 19.10%
PBT 31,905 -4,060 -198,975 45,879 564,351 16,654 22,522 5.97%
Tax 3,162 -12,002 -17,671 -11,000 -2,530 -3,700 -4,948 -
NP 35,067 -16,062 -216,646 34,879 561,821 12,954 17,574 12.19%
-
NP to SH 34,719 -14,661 -165,962 32,484 591,107 12,954 17,574 12.01%
-
Tax Rate -9.91% - - 23.98% 0.45% 22.22% 21.97% -
Total Cost 824,216 849,960 980,436 627,704 145,960 309,642 283,241 19.47%
-
Net Worth 1,851,490 1,825,857 1,734,372 1,780,489 1,733,027 830,773 793,246 15.16%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,686 7,686 7,686 7,686 11,529 7,686 7,686 0.00%
Div Payout % 22.14% 0.00% 0.00% 23.66% 1.95% 59.33% 43.74% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,851,490 1,825,857 1,734,372 1,780,489 1,733,027 830,773 793,246 15.16%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.08% -1.93% -28.36% 5.26% 79.38% 4.02% 5.84% -
ROE 1.88% -0.80% -9.57% 1.82% 34.11% 1.56% 2.22% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 447.19 433.98 397.49 344.82 368.34 167.88 156.55 19.10%
EPS 18.07 -7.63 -86.37 16.91 307.62 6.74 9.15 12.00%
DPS 4.00 4.00 4.00 4.00 6.00 4.00 4.00 0.00%
NAPS 9.6355 9.5021 9.026 9.266 9.019 4.3235 4.1282 15.16%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 447.19 433.98 397.49 344.82 368.34 167.88 156.55 19.10%
EPS 18.07 -7.63 -86.37 16.91 307.62 6.74 9.15 12.00%
DPS 4.00 4.00 4.00 4.00 6.00 4.00 4.00 0.00%
NAPS 9.6355 9.5021 9.026 9.266 9.019 4.3235 4.1282 15.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.43 3.37 3.69 2.79 2.87 1.98 2.89 -
P/RPS 0.54 0.78 0.93 0.81 0.78 1.18 1.85 -18.54%
P/EPS 13.45 -44.17 -4.27 16.50 0.93 29.37 31.60 -13.26%
EY 7.44 -2.26 -23.41 6.06 107.19 3.40 3.16 15.33%
DY 1.65 1.19 1.08 1.43 2.09 2.02 1.38 3.02%
P/NAPS 0.25 0.35 0.41 0.30 0.32 0.46 0.70 -15.76%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 24/02/22 25/02/21 28/02/20 28/02/19 28/02/18 -
Price 2.45 3.10 3.29 2.87 2.97 2.69 2.85 -
P/RPS 0.55 0.71 0.83 0.83 0.81 1.60 1.82 -18.07%
P/EPS 13.56 -40.63 -3.81 16.98 0.97 39.90 31.16 -12.94%
EY 7.37 -2.46 -26.25 5.89 103.58 2.51 3.21 14.85%
DY 1.63 1.29 1.22 1.39 2.02 1.49 1.40 2.56%
P/NAPS 0.25 0.33 0.36 0.31 0.33 0.62 0.69 -15.55%

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