[CANONE] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
15-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.05%
YoY- -10.6%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 782,349 815,247 710,961 550,545 389,068 466,974 315,918 16.30%
PBT 82,887 108,167 160,639 34,438 33,246 24,416 15,170 32.69%
Tax -17,810 -19,717 -10,835 -6,636 -4,009 -3,776 -2,924 35.12%
NP 65,077 88,450 149,804 27,802 29,237 20,640 12,246 32.08%
-
NP to SH 58,294 79,685 146,447 25,762 28,815 20,556 12,050 30.03%
-
Tax Rate 21.49% 18.23% 6.74% 19.27% 12.06% 15.47% 19.27% -
Total Cost 717,272 726,797 561,157 522,743 359,831 446,334 303,672 15.39%
-
Net Worth 475,061 433,014 352,043 202,059 181,063 152,163 13,614,048 -42.82%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 7,620 6,095 4,570 4,569 4,573 - - -
Div Payout % 13.07% 7.65% 3.12% 17.74% 15.87% - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 475,061 433,014 352,043 202,059 181,063 152,163 13,614,048 -42.82%
NOSH 152,400 152,400 152,400 152,279 152,422 152,453 152,401 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.32% 10.85% 21.07% 5.05% 7.51% 4.42% 3.88% -
ROE 12.27% 18.40% 41.60% 12.75% 15.91% 13.51% 0.09% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 513.35 534.94 466.51 361.54 255.26 306.31 207.29 16.30%
EPS 38.25 52.29 96.09 16.92 18.90 13.48 7.91 30.02%
DPS 5.00 4.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.1172 2.8413 2.31 1.3269 1.1879 0.9981 89.33 -42.82%
Adjusted Per Share Value based on latest NOSH - 152,279
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 407.15 424.27 370.00 286.51 202.48 243.02 164.41 16.30%
EPS 30.34 41.47 76.21 13.41 15.00 10.70 6.27 30.03%
DPS 3.97 3.17 2.38 2.38 2.38 0.00 0.00 -
NAPS 2.4723 2.2535 1.8321 1.0516 0.9423 0.7919 70.85 -42.82%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.64 3.36 2.51 1.01 0.99 0.93 0.76 -
P/RPS 0.51 0.63 0.54 0.28 0.39 0.30 0.37 5.49%
P/EPS 6.90 6.43 2.61 5.97 5.24 6.90 9.61 -5.36%
EY 14.49 15.56 38.28 16.75 19.10 14.50 10.40 5.68%
DY 1.89 1.19 1.20 2.97 3.03 0.00 0.00 -
P/NAPS 0.85 1.18 1.09 0.76 0.83 0.93 0.01 109.61%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 24/08/09 25/08/08 -
Price 2.52 3.39 2.79 0.985 1.16 0.96 0.77 -
P/RPS 0.49 0.63 0.60 0.27 0.45 0.31 0.37 4.79%
P/EPS 6.59 6.48 2.90 5.82 6.14 7.12 9.74 -6.30%
EY 15.18 15.42 34.44 17.18 16.30 14.05 10.27 6.72%
DY 1.98 1.18 1.08 3.05 2.59 0.00 0.00 -
P/NAPS 0.81 1.19 1.21 0.74 0.98 0.96 0.01 107.93%

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