[CANONE] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 407.66%
YoY- 1445.81%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 3,167,924 2,692,715 2,530,126 2,715,015 1,227,219 1,136,336 928,178 22.69%
PBT 128,174 -67,244 12,000 963,558 65,210 82,427 106,986 3.05%
Tax -40,393 -39,100 68,917 -19,361 -18,634 -18,852 -20,613 11.85%
NP 87,781 -106,344 80,917 944,197 46,576 63,575 86,373 0.26%
-
NP to SH 91,886 -51,490 76,418 719,977 46,576 63,575 86,373 1.03%
-
Tax Rate 31.51% - -574.31% 2.01% 28.58% 22.87% 19.27% -
Total Cost 3,080,143 2,799,059 2,449,209 1,770,818 1,180,643 1,072,761 841,805 24.12%
-
Net Worth 1,825,857 1,734,372 1,780,489 1,733,027 830,773 793,246 748,493 16.01%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 7,686 7,686 7,686 11,529 7,686 7,686 7,686 0.00%
Div Payout % 8.36% 0.00% 10.06% 1.60% 16.50% 12.09% 8.90% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,825,857 1,734,372 1,780,489 1,733,027 830,773 793,246 748,493 16.01%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.77% -3.95% 3.20% 34.78% 3.80% 5.59% 9.31% -
ROE 5.03% -2.97% 4.29% 41.54% 5.61% 8.01% 11.54% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,648.65 1,401.34 1,316.72 1,412.94 638.67 591.37 483.04 22.69%
EPS 47.82 -26.80 39.77 374.69 24.24 33.09 44.95 1.03%
DPS 4.00 4.00 4.00 6.00 4.00 4.00 4.00 0.00%
NAPS 9.5021 9.026 9.266 9.019 4.3235 4.1282 3.8953 16.01%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,648.65 1,401.34 1,316.72 1,412.94 638.67 591.37 483.04 22.69%
EPS 47.82 -26.80 39.77 374.69 24.24 33.09 44.95 1.03%
DPS 4.00 4.00 4.00 6.00 4.00 4.00 4.00 0.00%
NAPS 9.5021 9.026 9.266 9.019 4.3235 4.1282 3.8953 16.01%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.37 3.69 2.79 2.87 1.98 2.89 3.32 -
P/RPS 0.20 0.26 0.21 0.20 0.31 0.49 0.69 -18.64%
P/EPS 7.05 -13.77 7.02 0.77 8.17 8.73 7.39 -0.78%
EY 14.19 -7.26 14.25 130.55 12.24 11.45 13.54 0.78%
DY 1.19 1.08 1.43 2.09 2.02 1.38 1.20 -0.13%
P/NAPS 0.35 0.41 0.30 0.32 0.46 0.70 0.85 -13.74%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 25/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 3.10 3.29 2.87 2.99 2.69 2.85 3.40 -
P/RPS 0.19 0.23 0.22 0.21 0.42 0.48 0.70 -19.52%
P/EPS 6.48 -12.28 7.22 0.80 11.10 8.61 7.56 -2.53%
EY 15.43 -8.14 13.86 125.31 9.01 11.61 13.22 2.60%
DY 1.29 1.22 1.39 2.01 1.49 1.40 1.18 1.49%
P/NAPS 0.33 0.36 0.31 0.33 0.62 0.69 0.87 -14.91%

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