[CANONE] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 1.02%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 550,545 389,068 466,974 315,918 214,135 190,347 73,422 39.88%
PBT 34,438 33,246 24,416 15,170 15,336 19,959 7,216 29.73%
Tax -6,636 -4,009 -3,776 -2,924 -1,427 -4,086 -783 42.76%
NP 27,802 29,237 20,640 12,246 13,909 15,873 6,433 27.61%
-
NP to SH 25,762 28,815 20,556 12,050 13,486 15,873 6,433 26.00%
-
Tax Rate 19.27% 12.06% 15.47% 19.27% 9.30% 20.47% 10.85% -
Total Cost 522,743 359,831 446,334 303,672 200,226 174,474 66,989 40.81%
-
Net Worth 202,059 181,063 152,163 13,614,048 128,014 119,132 83,545 15.85%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,569 4,573 - - 4,447 4,385 - -
Div Payout % 17.74% 15.87% - - 32.98% 27.63% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 202,059 181,063 152,163 13,614,048 128,014 119,132 83,545 15.85%
NOSH 152,279 152,422 152,453 152,401 152,398 152,148 130,540 2.59%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.05% 7.51% 4.42% 3.88% 6.50% 8.34% 8.76% -
ROE 12.75% 15.91% 13.51% 0.09% 10.53% 13.32% 7.70% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 361.54 255.26 306.31 207.29 140.51 125.11 56.24 36.34%
EPS 16.92 18.90 13.48 7.91 8.85 10.43 4.93 22.80%
DPS 3.00 3.00 0.00 0.00 2.92 2.88 0.00 -
NAPS 1.3269 1.1879 0.9981 89.33 0.84 0.783 0.64 12.91%
Adjusted Per Share Value based on latest NOSH - 152,401
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 286.51 202.48 243.02 164.41 111.44 99.06 38.21 39.88%
EPS 13.41 15.00 10.70 6.27 7.02 8.26 3.35 25.99%
DPS 2.38 2.38 0.00 0.00 2.31 2.28 0.00 -
NAPS 1.0516 0.9423 0.7919 70.85 0.6662 0.62 0.4348 15.85%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 - -
Price 1.01 0.99 0.93 0.76 1.02 1.05 0.00 -
P/RPS 0.28 0.39 0.30 0.37 0.73 0.84 0.00 -
P/EPS 5.97 5.24 6.90 9.61 11.53 10.06 0.00 -
EY 16.75 19.10 14.50 10.40 8.68 9.94 0.00 -
DY 2.97 3.03 0.00 0.00 2.86 2.75 0.00 -
P/NAPS 0.76 0.83 0.93 0.01 1.21 1.34 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 28/08/06 - -
Price 0.985 1.16 0.96 0.77 0.87 0.88 0.00 -
P/RPS 0.27 0.45 0.31 0.37 0.62 0.70 0.00 -
P/EPS 5.82 6.14 7.12 9.74 9.83 8.44 0.00 -
EY 17.18 16.30 14.05 10.27 10.17 11.86 0.00 -
DY 3.05 2.59 0.00 0.00 3.36 3.28 0.00 -
P/NAPS 0.74 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