[CANONE] YoY TTM Result on 31-Mar-2009 [#1]

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	681,629	487,286	376,377	460,542	287,696	203,331	177,125	25.15%
YoY %	39.88%	29.47%	-18.28%	60.08%	41.49%	14.80%	-	-
Horiz. %	384.83%	275.11%	212.49%	260.01%	162.43%	114.80%	100.00%	-
PBT	131,407	28,576	35,941	21,627	15,045	16,125	19,261	37.67%
YoY %	359.85%	-20.49%	66.19%	43.75%	-6.70%	-16.28%	-	-
Horiz. %	682.24%	148.36%	186.60%	112.28%	78.11%	83.72%	100.00%	-
Tax	-9,052	-5,985	-5,380	-2,374	-2,970	-1,732	-3,419	17.60%
YoY %	-51.24%	-11.25%	-126.62%	20.07%	-71.48%	49.34%	-	-
Horiz. %	264.76%	175.05%	157.36%	69.44%	86.87%	50.66%	100.00%	-
NP	122,355	22,591	30,561	19,253	12,075	14,393	15,842	40.55%
YoY %	441.61%	-26.08%	58.73%	59.45%	-16.11%	-9.15%	-	-
Horiz. %	772.35%	142.60%	192.91%	121.53%	76.22%	90.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,808	20,937	30,263	19,137	11,928	14,013	15,842	40.05%
YoY %	472.23%	-30.82%	58.14%	60.44%	-14.88%	-11.55%	-	-
Horiz. %	756.27%	132.16%	191.03%	120.80%	75.29%	88.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.89%	20.94%	14.97%	10.98%	19.74%	10.74%	17.75%	-
YoY %	-67.10%	39.88%	36.34%	-44.38%	83.80%	-39.49%	-	-
Horiz. %	38.82%	117.97%	84.34%	61.86%	111.21%	60.51%	100.00%	-
Total Cost	559,274	464,695	345,816	441,289	275,621	188,938	161,283	23.00%
YoY %	20.35%	34.38%	-21.64%	60.11%	45.88%	17.15%	-	-
Horiz. %	346.77%	288.12%	214.42%	273.61%	170.89%	117.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,309	193,641	177,819	148,133	13,250,744	124,796	115,994	18.05%
YoY %	62.32%	8.90%	20.04%	-98.88%	10,517.92%	7.59%	-	-
Horiz. %	270.97%	166.94%	153.30%	127.71%	11,423.65%	107.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	4,570	4,569	4,573	-	-	4,447	4,385	0.69%
YoY %	0.02%	-0.09%	0.00%	-	-	1.41%	-	-
Horiz. %	104.22%	104.20%	104.29%	-	-	101.41%	100.00%	-
Div Payout %	3.81%	21.83%	15.11%	-	-	31.74%	27.68%	-
YoY %	-82.55%	44.47%	0.00%	-	-	14.67%	-	-
Horiz. %	13.76%	78.87%	54.59%	-	-	114.67%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	314,309	193,641	177,819	148,133	13,250,744	124,796	115,994	18.05%
YoY %	62.32%	8.90%	20.04%	-98.88%	10,517.92%	7.59%	-	-
Horiz. %	270.97%	166.94%	153.30%	127.71%	11,423.65%	107.59%	100.00%	-
NOSH	152,400	152,162	152,608	152,714	152,254	152,190	152,623	-0.02%
YoY %	0.16%	-0.29%	-0.07%	0.30%	0.04%	-0.28%	-	-
Horiz. %	99.85%	99.70%	99.99%	100.06%	99.76%	99.72%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	17.95%	4.64%	8.12%	4.18%	4.20%	7.08%	8.94%	-
YoY %	286.85%	-42.86%	94.26%	-0.48%	-40.68%	-20.81%	-	-
Horiz. %	200.78%	51.90%	90.83%	46.76%	46.98%	79.19%	100.00%	-
ROE	38.12%	10.81%	17.02%	12.92%	0.09%	11.23%	13.66%	-
YoY %	252.64%	-36.49%	31.73%	14,255.56%	-99.20%	-17.79%	-	-
Horiz. %	279.06%	79.14%	124.60%	94.58%	0.66%	82.21%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	447.26	320.24	246.63	301.57	188.96	133.60	116.05	25.18%
YoY %	39.66%	29.85%	-18.22%	59.59%	41.44%	15.12%	-	-
Horiz. %	385.40%	275.95%	212.52%	259.86%	162.83%	115.12%	100.00%	-
EPS	78.61	13.76	19.83	12.53	7.83	9.21	10.38	40.09%
YoY %	471.29%	-30.61%	58.26%	60.03%	-14.98%	-11.27%	-	-
Horiz. %	757.32%	132.56%	191.04%	120.71%	75.43%	88.73%	100.00%	-
DPS	3.00	3.00	3.00	0.00	0.00	2.92	2.87	0.74%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.74%	-	-
Horiz. %	104.53%	104.53%	104.53%	0.00%	0.00%	101.74%	100.00%	-
NAPS	2.0624	1.2726	1.1652	0.97	87.03	0.82	0.76	18.08%
YoY %	62.06%	9.22%	20.12%	-98.89%	10,513.41%	7.89%	-	-
Horiz. %	271.37%	167.45%	153.32%	127.63%	11,451.32%	107.89%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 152,714
RPS	354.73	253.59	195.87	239.67	149.72	105.82	92.18	25.15%
YoY %	39.88%	29.47%	-18.28%	60.08%	41.49%	14.80%	-	-
Horiz. %	384.82%	275.10%	212.49%	260.00%	162.42%	114.80%	100.00%	-
EPS	62.35	10.90	15.75	9.96	6.21	7.29	8.24	40.07%
YoY %	472.02%	-30.79%	58.13%	60.39%	-14.81%	-11.53%	-	-
Horiz. %	756.67%	132.28%	191.14%	120.87%	75.36%	88.47%	100.00%	-
DPS	2.38	2.38	2.38	0.00	0.00	2.31	2.28	0.71%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	1.32%	-	-
Horiz. %	104.39%	104.39%	104.39%	0.00%	0.00%	101.32%	100.00%	-
NAPS	1.6357	1.0077	0.9254	0.7709	68.9593	0.6495	0.6037	18.05%
YoY %	62.32%	8.89%	20.04%	-98.88%	10,517.29%	7.59%	-	-
Horiz. %	270.95%	166.92%	153.29%	127.70%	11,422.78%	107.59%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	1.80	1.08	0.95	0.89	0.81	0.89	0.99	-
P/RPS	0.40	0.34	0.39	0.30	0.43	0.67	0.85	-11.79%
YoY %	17.65%	-12.82%	30.00%	-30.23%	-35.82%	-21.18%	-	-
Horiz. %	47.06%	40.00%	45.88%	35.29%	50.59%	78.82%	100.00%	-
P/EPS	2.29	7.85	4.79	7.10	10.34	9.67	9.54	-21.14%
YoY %	-70.83%	63.88%	-32.54%	-31.33%	6.93%	1.36%	-	-
Horiz. %	24.00%	82.29%	50.21%	74.42%	108.39%	101.36%	100.00%	-
EY	43.67	12.74	20.87	14.08	9.67	10.35	10.48	26.82%
YoY %	242.78%	-38.96%	48.22%	45.60%	-6.57%	-1.24%	-	-
Horiz. %	416.70%	121.56%	199.14%	134.35%	92.27%	98.76%	100.00%	-
DY	1.67	2.78	3.16	0.00	0.00	3.28	2.90	-8.78%
YoY %	-39.93%	-12.03%	0.00%	0.00%	0.00%	13.10%	-	-
Horiz. %	57.59%	95.86%	108.97%	0.00%	0.00%	113.10%	100.00%	-
P/NAPS	0.87	0.85	0.82	0.92	0.01	1.09	1.30	-6.46%
YoY %	2.35%	3.66%	-10.87%	9,100.00%	-99.08%	-16.15%	-	-
Horiz. %	66.92%	65.38%	63.08%	70.77%	0.77%	83.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	29/05/12	26/05/11	27/05/10	26/05/09	29/05/08	30/05/07	29/05/06	-
Price	2.15	1.00	0.94	0.88	0.80	0.89	0.90	-
P/RPS	0.48	0.31	0.38	0.29	0.42	0.67	0.78	-7.76%
YoY %	54.84%	-18.42%	31.03%	-30.95%	-37.31%	-14.10%	-	-
Horiz. %	61.54%	39.74%	48.72%	37.18%	53.85%	85.90%	100.00%	-
P/EPS	2.73	7.27	4.74	7.02	10.21	9.67	8.67	-17.50%
YoY %	-62.45%	53.38%	-32.48%	-31.24%	5.58%	11.53%	-	-
Horiz. %	31.49%	83.85%	54.67%	80.97%	117.76%	111.53%	100.00%	-
EY	36.56	13.76	21.10	14.24	9.79	10.35	11.53	21.18%
YoY %	165.70%	-34.79%	48.17%	45.45%	-5.41%	-10.23%	-	-
Horiz. %	317.09%	119.34%	183.00%	123.50%	84.91%	89.77%	100.00%	-
DY	1.40	3.00	3.19	0.00	0.00	3.28	3.19	-12.81%
YoY %	-53.33%	-5.96%	0.00%	0.00%	0.00%	2.82%	-	-
Horiz. %	43.89%	94.04%	100.00%	0.00%	0.00%	102.82%	100.00%	-
P/NAPS	1.04	0.79	0.81	0.91	0.01	1.09	1.18	-2.08%
YoY %	31.65%	-2.47%	-10.99%	9,000.00%	-99.08%	-7.63%	-	-
Horiz. %	88.14%	66.95%	68.64%	77.12%	0.85%	92.37%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:40:00

EMA 5

10 Mins

SELL

2024-05-20 16:40:00

ADX

10 Mins

SELL

2024-05-20 16:40:00

EMA 5

5 Mins

SELL

2024-05-20 16:40:00

ADX

5 Mins

SELL

2024-05-20 16:40:00

MACD/RSI

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More