[CANONE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.06%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 925,549 881,696 782,349 815,247 710,961 550,545 389,068 15.52%
PBT 95,436 100,574 82,887 108,167 160,639 34,438 33,246 19.19%
Tax -18,884 -13,702 -17,810 -19,717 -10,835 -6,636 -4,009 29.44%
NP 76,552 86,872 65,077 88,450 149,804 27,802 29,237 17.38%
-
NP to SH 76,552 78,655 58,294 79,685 146,447 25,762 28,815 17.66%
-
Tax Rate 19.79% 13.62% 21.49% 18.23% 6.74% 19.27% 12.06% -
Total Cost 848,997 794,824 717,272 726,797 561,157 522,743 359,831 15.36%
-
Net Worth 682,406 489,443 475,061 433,014 352,043 202,059 181,063 24.72%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 7,686 7,620 7,620 6,095 4,570 4,569 4,573 9.03%
Div Payout % 10.04% 9.69% 13.07% 7.65% 3.12% 17.74% 15.87% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 682,406 489,443 475,061 433,014 352,043 202,059 181,063 24.72%
NOSH 192,153 192,153 152,400 152,400 152,400 152,279 152,422 3.93%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.27% 9.85% 8.32% 10.85% 21.07% 5.05% 7.51% -
ROE 11.22% 16.07% 12.27% 18.40% 41.60% 12.75% 15.91% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 481.72 550.16 513.35 534.94 466.51 361.54 255.26 11.15%
EPS 39.84 49.08 38.25 52.29 96.09 16.92 18.90 13.22%
DPS 4.00 4.75 5.00 4.00 3.00 3.00 3.00 4.90%
NAPS 3.5517 3.054 3.1172 2.8413 2.31 1.3269 1.1879 20.00%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 481.67 458.85 407.15 424.27 370.00 286.51 202.48 15.52%
EPS 39.84 40.93 30.34 41.47 76.21 13.41 15.00 17.66%
DPS 4.00 3.97 3.97 3.17 2.38 2.38 2.38 9.03%
NAPS 3.5514 2.5472 2.4723 2.2535 1.8321 1.0516 0.9423 24.72%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.44 2.51 2.64 3.36 2.51 1.01 0.99 -
P/RPS 0.71 0.46 0.51 0.63 0.54 0.28 0.39 10.49%
P/EPS 8.63 5.11 6.90 6.43 2.61 5.97 5.24 8.66%
EY 11.58 19.55 14.49 15.56 38.28 16.75 19.10 -7.99%
DY 1.16 1.89 1.89 1.19 1.20 2.97 3.03 -14.77%
P/NAPS 0.97 0.82 0.85 1.18 1.09 0.76 0.83 2.62%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 15/08/11 26/08/10 -
Price 3.36 2.06 2.52 3.39 2.79 0.985 1.16 -
P/RPS 0.70 0.37 0.49 0.63 0.60 0.27 0.45 7.63%
P/EPS 8.43 4.20 6.59 6.48 2.90 5.82 6.14 5.41%
EY 11.86 23.82 15.18 15.42 34.44 17.18 16.30 -5.15%
DY 1.19 2.31 1.98 1.18 1.08 3.05 2.59 -12.14%
P/NAPS 0.95 0.67 0.81 1.19 1.21 0.74 0.98 -0.51%

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