[CANONE] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 9.28%
YoY- 457.78%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 900,168 834,791 786,650 750,442 595,856 412,077 432,671 12.98%
PBT 115,063 73,292 106,904 179,774 37,485 29,180 29,253 25.62%
Tax -16,084 -15,800 -19,651 -14,033 -6,695 -4,118 -4,331 24.42%
NP 98,979 57,492 87,253 165,741 30,790 25,062 24,922 25.82%
-
NP to SH 92,650 51,313 78,739 160,038 28,692 24,318 24,840 24.51%
-
Tax Rate 13.98% 21.56% 18.38% 7.81% 17.86% 14.11% 14.81% -
Total Cost 801,189 777,299 699,397 584,701 565,066 387,015 407,749 11.90%
-
Net Worth 624,670 489,981 448,086 368,777 205,418 181,155 156,839 25.88%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,620 7,620 6,095 4,570 4,569 4,573 - -
Div Payout % 8.22% 14.85% 7.74% 2.86% 15.93% 18.81% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 624,670 489,981 448,086 368,777 205,418 181,155 156,839 25.88%
NOSH 192,153 152,400 152,400 152,400 152,387 152,257 152,345 3.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.00% 6.89% 11.09% 22.09% 5.17% 6.08% 5.76% -
ROE 14.83% 10.47% 17.57% 43.40% 13.97% 13.42% 15.84% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 468.46 547.76 516.17 492.42 391.01 270.65 284.01 8.69%
EPS 48.22 33.67 51.67 105.01 18.83 15.97 16.31 19.79%
DPS 3.97 5.00 4.00 3.00 3.00 3.00 0.00 -
NAPS 3.2509 3.2151 2.9402 2.4198 1.348 1.1898 1.0295 21.11%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 468.46 434.44 409.39 390.54 310.09 214.45 225.17 12.98%
EPS 48.22 26.70 40.98 83.29 14.93 12.66 12.93 24.51%
DPS 3.97 3.97 3.17 2.38 2.38 2.38 0.00 -
NAPS 3.2509 2.55 2.3319 1.9192 1.069 0.9428 0.8162 25.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.31 2.44 3.48 2.57 0.99 1.14 0.94 -
P/RPS 0.49 0.45 0.67 0.52 0.25 0.42 0.33 6.80%
P/EPS 4.79 7.25 6.74 2.45 5.26 7.14 5.77 -3.05%
EY 20.87 13.80 14.85 40.86 19.02 14.01 17.35 3.12%
DY 1.72 2.05 1.15 1.17 3.03 2.63 0.00 -
P/NAPS 0.71 0.76 1.18 1.06 0.73 0.96 0.91 -4.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 -
Price 4.20 2.54 3.80 2.05 1.00 1.05 0.95 -
P/RPS 0.90 0.46 0.74 0.42 0.26 0.39 0.33 18.19%
P/EPS 8.71 7.54 7.35 1.95 5.31 6.57 5.83 6.91%
EY 11.48 13.26 13.60 51.23 18.83 15.21 17.16 -6.47%
DY 0.94 1.97 1.05 1.46 3.00 2.86 0.00 -
P/NAPS 1.29 0.79 1.29 0.85 0.74 0.88 0.92 5.79%

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