[CANONE] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -5.95%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 412,077 432,671 370,617 237,987 200,403 111,353 29.89%
PBT 29,180 29,253 17,416 14,979 19,797 11,465 20.53%
Tax -4,118 -4,331 -3,254 -1,849 -3,339 -1,665 19.84%
NP 25,062 24,922 14,162 13,130 16,458 9,800 20.64%
-
NP to SH 24,318 24,840 13,970 12,684 16,458 9,800 19.92%
-
Tax Rate 14.11% 14.81% 18.68% 12.34% 16.87% 14.52% -
Total Cost 387,015 407,749 356,455 224,857 183,945 101,553 30.66%
-
Net Worth 181,155 156,839 136,494 126,304 119,017 102,307 12.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,573 - - 4,447 4,385 - -
Div Payout % 18.81% - - 35.06% 26.65% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 181,155 156,839 136,494 126,304 119,017 102,307 12.09%
NOSH 152,257 152,345 152,252 152,173 152,586 145,757 0.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.08% 5.76% 3.82% 5.52% 8.21% 8.80% -
ROE 13.42% 15.84% 10.23% 10.04% 13.83% 9.58% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 270.65 284.01 243.42 156.39 131.34 76.40 28.76%
EPS 15.97 16.31 9.18 8.34 10.79 6.72 18.89%
DPS 3.00 0.00 0.00 2.92 2.88 0.00 -
NAPS 1.1898 1.0295 0.8965 0.83 0.78 0.7019 11.12%
Adjusted Per Share Value based on latest NOSH - 152,173
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 214.45 225.17 192.88 123.85 104.29 57.95 29.89%
EPS 12.66 12.93 7.27 6.60 8.57 5.10 19.93%
DPS 2.38 0.00 0.00 2.31 2.28 0.00 -
NAPS 0.9428 0.8162 0.7103 0.6573 0.6194 0.5324 12.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.14 0.94 0.80 1.00 0.90 0.87 -
P/RPS 0.42 0.33 0.33 0.64 0.69 1.14 -18.09%
P/EPS 7.14 5.77 8.72 12.00 8.34 12.94 -11.20%
EY 14.01 17.35 11.47 8.34 11.98 7.73 12.62%
DY 2.63 0.00 0.00 2.92 3.20 0.00 -
P/NAPS 0.96 0.91 0.89 1.20 1.15 1.24 -4.98%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/10 26/11/09 01/12/08 29/11/07 30/11/06 - -
Price 1.05 0.95 0.85 0.99 0.98 0.00 -
P/RPS 0.39 0.33 0.35 0.63 0.75 0.00 -
P/EPS 6.57 5.83 9.26 11.88 9.09 0.00 -
EY 15.21 17.16 10.79 8.42 11.01 0.00 -
DY 2.86 0.00 0.00 2.95 2.94 0.00 -
P/NAPS 0.88 0.92 0.95 1.19 1.26 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