[CANONE] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.76%
YoY- -15.04%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 389,068 466,974 315,918 214,135 190,347 73,422 39.55%
PBT 33,246 24,416 15,170 15,336 19,959 7,216 35.71%
Tax -4,009 -3,776 -2,924 -1,427 -4,086 -783 38.60%
NP 29,237 20,640 12,246 13,909 15,873 6,433 35.34%
-
NP to SH 28,815 20,556 12,050 13,486 15,873 6,433 34.94%
-
Tax Rate 12.06% 15.47% 19.27% 9.30% 20.47% 10.85% -
Total Cost 359,831 446,334 303,672 200,226 174,474 66,989 39.93%
-
Net Worth 181,063 152,163 13,614,048 128,014 119,132 83,545 16.71%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,573 - - 4,447 4,385 - -
Div Payout % 15.87% - - 32.98% 27.63% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 181,063 152,163 13,614,048 128,014 119,132 83,545 16.71%
NOSH 152,422 152,453 152,401 152,398 152,148 130,540 3.14%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.51% 4.42% 3.88% 6.50% 8.34% 8.76% -
ROE 15.91% 13.51% 0.09% 10.53% 13.32% 7.70% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 255.26 306.31 207.29 140.51 125.11 56.24 35.30%
EPS 18.90 13.48 7.91 8.85 10.43 4.93 30.81%
DPS 3.00 0.00 0.00 2.92 2.88 0.00 -
NAPS 1.1879 0.9981 89.33 0.84 0.783 0.64 13.15%
Adjusted Per Share Value based on latest NOSH - 152,398
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 202.48 243.02 164.41 111.44 99.06 38.21 39.56%
EPS 15.00 10.70 6.27 7.02 8.26 3.35 34.93%
DPS 2.38 0.00 0.00 2.31 2.28 0.00 -
NAPS 0.9423 0.7919 70.85 0.6662 0.62 0.4348 16.71%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 0.99 0.93 0.76 1.02 1.05 0.00 -
P/RPS 0.39 0.30 0.37 0.73 0.84 0.00 -
P/EPS 5.24 6.90 9.61 11.53 10.06 0.00 -
EY 19.10 14.50 10.40 8.68 9.94 0.00 -
DY 3.03 0.00 0.00 2.86 2.75 0.00 -
P/NAPS 0.83 0.93 0.01 1.21 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 - -
Price 1.16 0.96 0.77 0.87 0.88 0.00 -
P/RPS 0.45 0.31 0.37 0.62 0.70 0.00 -
P/EPS 6.14 7.12 9.74 9.83 8.44 0.00 -
EY 16.30 14.05 10.27 10.17 11.86 0.00 -
DY 2.59 0.00 0.00 3.36 3.28 0.00 -
P/NAPS 0.98 0.96 0.01 1.04 1.12 0.00 -

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