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

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 10.52%
YoY- 60.44%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 681,629 487,286 376,377 460,542 287,696 203,331 177,125 25.15%
PBT 131,407 28,576 35,941 21,627 15,045 16,125 19,261 37.67%
Tax -9,052 -5,985 -5,380 -2,374 -2,970 -1,732 -3,419 17.60%
NP 122,355 22,591 30,561 19,253 12,075 14,393 15,842 40.55%
-
NP to SH 119,808 20,937 30,263 19,137 11,928 14,013 15,842 40.05%
-
Tax Rate 6.89% 20.94% 14.97% 10.98% 19.74% 10.74% 17.75% -
Total Cost 559,274 464,695 345,816 441,289 275,621 188,938 161,283 23.00%
-
Net Worth 314,309 193,641 177,819 148,133 13,250,744 124,796 115,994 18.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,570 4,569 4,573 - - 4,447 4,385 0.69%
Div Payout % 3.81% 21.83% 15.11% - - 31.74% 27.68% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 314,309 193,641 177,819 148,133 13,250,744 124,796 115,994 18.05%
NOSH 152,400 152,162 152,608 152,714 152,254 152,190 152,623 -0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 17.95% 4.64% 8.12% 4.18% 4.20% 7.08% 8.94% -
ROE 38.12% 10.81% 17.02% 12.92% 0.09% 11.23% 13.66% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 447.26 320.24 246.63 301.57 188.96 133.60 116.05 25.18%
EPS 78.61 13.76 19.83 12.53 7.83 9.21 10.38 40.09%
DPS 3.00 3.00 3.00 0.00 0.00 2.92 2.87 0.74%
NAPS 2.0624 1.2726 1.1652 0.97 87.03 0.82 0.76 18.08%
Adjusted Per Share Value based on latest NOSH - 152,714
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 354.73 253.59 195.87 239.67 149.72 105.82 92.18 25.15%
EPS 62.35 10.90 15.75 9.96 6.21 7.29 8.24 40.07%
DPS 2.38 2.38 2.38 0.00 0.00 2.31 2.28 0.71%
NAPS 1.6357 1.0077 0.9254 0.7709 68.9593 0.6495 0.6037 18.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 2.29 7.85 4.79 7.10 10.34 9.67 9.54 -21.14%
EY 43.67 12.74 20.87 14.08 9.67 10.35 10.48 26.82%
DY 1.67 2.78 3.16 0.00 0.00 3.28 2.90 -8.78%
P/NAPS 0.87 0.85 0.82 0.92 0.01 1.09 1.30 -6.46%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
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%
P/EPS 2.73 7.27 4.74 7.02 10.21 9.67 8.67 -17.50%
EY 36.56 13.76 21.10 14.24 9.79 10.35 11.53 21.18%
DY 1.40 3.00 3.19 0.00 0.00 3.28 3.19 -12.81%
P/NAPS 1.04 0.79 0.81 0.91 0.01 1.09 1.18 -2.08%

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