[CANONE] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1.19%
YoY- -50.8%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 896,794 900,168 834,791 786,650 750,442 595,856 412,077 13.82%
PBT 90,326 115,063 73,292 106,904 179,774 37,485 29,180 20.70%
Tax -17,579 -16,084 -15,800 -19,651 -14,033 -6,695 -4,118 27.33%
NP 72,747 98,979 57,492 87,253 165,741 30,790 25,062 19.41%
-
NP to SH 72,747 92,650 51,313 78,739 160,038 28,692 24,318 20.01%
-
Tax Rate 19.46% 13.98% 21.56% 18.38% 7.81% 17.86% 14.11% -
Total Cost 824,047 801,189 777,299 699,397 584,701 565,066 387,015 13.41%
-
Net Worth 708,756 624,670 489,981 448,086 368,777 205,418 181,155 25.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,686 7,620 7,620 6,095 4,570 4,569 4,573 9.03%
Div Payout % 10.57% 8.22% 14.85% 7.74% 2.86% 15.93% 18.81% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 708,756 624,670 489,981 448,086 368,777 205,418 181,155 25.50%
NOSH 192,153 192,153 152,400 152,400 152,400 152,387 152,257 3.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.11% 11.00% 6.89% 11.09% 22.09% 5.17% 6.08% -
ROE 10.26% 14.83% 10.47% 17.57% 43.40% 13.97% 13.42% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 466.71 468.46 547.76 516.17 492.42 391.01 270.65 9.49%
EPS 37.86 48.22 33.67 51.67 105.01 18.83 15.97 15.45%
DPS 4.00 3.97 5.00 4.00 3.00 3.00 3.00 4.90%
NAPS 3.6885 3.2509 3.2151 2.9402 2.4198 1.348 1.1898 20.73%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 466.71 468.46 434.44 409.39 390.54 310.09 214.45 13.82%
EPS 37.86 48.22 26.70 40.98 83.29 14.93 12.66 20.01%
DPS 4.00 3.97 3.97 3.17 2.38 2.38 2.38 9.03%
NAPS 3.6885 3.2509 2.55 2.3319 1.9192 1.069 0.9428 25.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.39 2.31 2.44 3.48 2.57 0.99 1.14 -
P/RPS 0.73 0.49 0.45 0.67 0.52 0.25 0.42 9.64%
P/EPS 8.95 4.79 7.25 6.74 2.45 5.26 7.14 3.83%
EY 11.17 20.87 13.80 14.85 40.86 19.02 14.01 -3.70%
DY 1.18 1.72 2.05 1.15 1.17 3.03 2.63 -12.49%
P/NAPS 0.92 0.71 0.76 1.18 1.06 0.73 0.96 -0.70%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 -
Price 3.74 4.20 2.54 3.80 2.05 1.00 1.05 -
P/RPS 0.80 0.90 0.46 0.74 0.42 0.26 0.39 12.70%
P/EPS 9.88 8.71 7.54 7.35 1.95 5.31 6.57 7.02%
EY 10.12 11.48 13.26 13.60 51.23 18.83 15.21 -6.55%
DY 1.07 0.94 1.97 1.05 1.46 3.00 2.86 -15.10%
P/NAPS 1.01 1.29 0.79 1.29 0.85 0.74 0.88 2.32%

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