[CANONE] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 6.68%
YoY- 426.52%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 886,473 898,946 772,881 782,713 630,983 449,051 405,926 13.89%
PBT 95,529 88,088 93,956 194,881 41,923 26,392 37,240 16.99%
Tax -14,498 -17,089 -16,686 -16,753 -7,389 -5,601 -5,764 16.60%
NP 81,031 70,999 77,270 178,128 34,534 20,791 31,476 17.06%
-
NP to SH 77,327 63,776 69,669 170,725 32,425 19,443 31,181 16.33%
-
Tax Rate 15.18% 19.40% 17.76% 8.60% 17.63% 21.22% 15.48% -
Total Cost 805,442 827,947 695,611 604,585 596,449 428,260 374,450 13.60%
-
Net Worth 661,563 520,811 460,613 396,944 217,932 190,047 152,436 27.70%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,686 7,620 7,620 6,095 4,570 4,569 4,573 9.03%
Div Payout % 9.94% 11.95% 10.94% 3.57% 14.09% 23.50% 14.67% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 661,563 520,811 460,613 396,944 217,932 190,047 152,436 27.70%
NOSH 192,153 152,400 152,400 152,400 152,336 152,330 152,436 3.93%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.14% 7.90% 10.00% 22.76% 5.47% 4.63% 7.75% -
ROE 11.69% 12.25% 15.13% 43.01% 14.88% 10.23% 20.46% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 461.34 589.86 507.14 513.63 414.20 294.79 266.29 9.58%
EPS 40.24 41.85 45.71 112.03 21.29 12.76 20.46 11.92%
DPS 4.00 5.00 5.00 4.00 3.00 3.00 3.00 4.90%
NAPS 3.4429 3.4174 3.0224 2.6048 1.4306 1.2476 1.00 22.87%
Adjusted Per Share Value based on latest NOSH - 152,389
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 461.34 467.83 402.22 407.34 328.38 233.69 211.25 13.89%
EPS 40.24 33.19 36.26 88.85 16.87 10.12 16.23 16.33%
DPS 4.00 3.97 3.97 3.17 2.38 2.38 2.38 9.03%
NAPS 3.4429 2.7104 2.3971 2.0658 1.1342 0.989 0.7933 27.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.56 2.12 3.27 2.35 1.03 1.11 0.95 -
P/RPS 0.99 0.36 0.64 0.46 0.25 0.38 0.36 18.35%
P/EPS 11.33 5.07 7.15 2.10 4.84 8.70 4.64 16.03%
EY 8.83 19.74 13.98 47.67 20.67 11.50 21.53 -13.79%
DY 0.88 2.36 1.53 1.70 2.91 2.70 3.16 -19.18%
P/NAPS 1.32 0.62 1.08 0.90 0.72 0.89 0.95 5.63%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 25/02/14 27/02/13 28/02/12 24/02/11 24/02/10 -
Price 3.94 2.38 3.22 2.39 1.72 1.06 0.94 -
P/RPS 0.85 0.40 0.63 0.47 0.42 0.36 0.35 15.92%
P/EPS 9.79 5.69 7.04 2.13 8.08 8.30 4.60 13.40%
EY 10.21 17.58 14.20 46.88 12.38 12.04 21.76 -11.84%
DY 1.02 2.10 1.55 1.67 1.74 2.83 3.19 -17.29%
P/NAPS 1.14 0.70 1.07 0.92 1.20 0.85 0.94 3.26%

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