[CANONE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.78%
YoY- 40.18%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 815,247 710,961 550,545 389,068 466,974 315,918 214,135 24.93%
PBT 108,167 160,639 34,438 33,246 24,416 15,170 15,336 38.44%
Tax -19,717 -10,835 -6,636 -4,009 -3,776 -2,924 -1,427 54.84%
NP 88,450 149,804 27,802 29,237 20,640 12,246 13,909 36.07%
-
NP to SH 79,685 146,447 25,762 28,815 20,556 12,050 13,486 34.42%
-
Tax Rate 18.23% 6.74% 19.27% 12.06% 15.47% 19.27% 9.30% -
Total Cost 726,797 561,157 522,743 359,831 446,334 303,672 200,226 23.94%
-
Net Worth 433,014 352,043 202,059 181,063 152,163 13,614,048 128,014 22.49%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 6,095 4,570 4,569 4,573 - - 4,447 5.38%
Div Payout % 7.65% 3.12% 17.74% 15.87% - - 32.98% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 433,014 352,043 202,059 181,063 152,163 13,614,048 128,014 22.49%
NOSH 152,400 152,400 152,279 152,422 152,453 152,401 152,398 0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.85% 21.07% 5.05% 7.51% 4.42% 3.88% 6.50% -
ROE 18.40% 41.60% 12.75% 15.91% 13.51% 0.09% 10.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 534.94 466.51 361.54 255.26 306.31 207.29 140.51 24.93%
EPS 52.29 96.09 16.92 18.90 13.48 7.91 8.85 34.41%
DPS 4.00 3.00 3.00 3.00 0.00 0.00 2.92 5.38%
NAPS 2.8413 2.31 1.3269 1.1879 0.9981 89.33 0.84 22.49%
Adjusted Per Share Value based on latest NOSH - 152,422
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 424.27 370.00 286.51 202.48 243.02 164.41 111.44 24.93%
EPS 41.47 76.21 13.41 15.00 10.70 6.27 7.02 34.41%
DPS 3.17 2.38 2.38 2.38 0.00 0.00 2.31 5.41%
NAPS 2.2535 1.8321 1.0516 0.9423 0.7919 70.85 0.6662 22.49%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.36 2.51 1.01 0.99 0.93 0.76 1.02 -
P/RPS 0.63 0.54 0.28 0.39 0.30 0.37 0.73 -2.42%
P/EPS 6.43 2.61 5.97 5.24 6.90 9.61 11.53 -9.26%
EY 15.56 38.28 16.75 19.10 14.50 10.40 8.68 10.20%
DY 1.19 1.20 2.97 3.03 0.00 0.00 2.86 -13.58%
P/NAPS 1.18 1.09 0.76 0.83 0.93 0.01 1.21 -0.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 29/08/07 -
Price 3.39 2.79 0.985 1.16 0.96 0.77 0.87 -
P/RPS 0.63 0.60 0.27 0.45 0.31 0.37 0.62 0.26%
P/EPS 6.48 2.90 5.82 6.14 7.12 9.74 9.83 -6.70%
EY 15.42 34.44 17.18 16.30 14.05 10.27 10.17 7.17%
DY 1.18 1.08 3.05 2.59 0.00 0.00 3.36 -15.99%
P/NAPS 1.19 1.21 0.74 0.98 0.96 0.01 1.04 2.26%

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