[CANONE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.94%
YoY- 58.14%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 795,526 681,629 487,286 376,377 460,542 287,696 203,331 25.50%
PBT 124,310 131,407 28,576 35,941 21,627 15,045 16,125 40.50%
Tax -18,631 -9,052 -5,985 -5,380 -2,374 -2,970 -1,732 48.52%
NP 105,679 122,355 22,591 30,561 19,253 12,075 14,393 39.37%
-
NP to SH 97,249 119,808 20,937 30,263 19,137 11,928 14,013 38.06%
-
Tax Rate 14.99% 6.89% 20.94% 14.97% 10.98% 19.74% 10.74% -
Total Cost 689,847 559,274 464,695 345,816 441,289 275,621 188,938 24.06%
-
Net Worth 414,528 314,309 193,641 177,819 148,133 13,250,744 124,796 22.12%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,095 4,570 4,569 4,573 - - 4,447 5.38%
Div Payout % 6.27% 3.81% 21.83% 15.11% - - 31.74% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 414,528 314,309 193,641 177,819 148,133 13,250,744 124,796 22.12%
NOSH 152,400 152,400 152,162 152,608 152,714 152,254 152,190 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.28% 17.95% 4.64% 8.12% 4.18% 4.20% 7.08% -
ROE 23.46% 38.12% 10.81% 17.02% 12.92% 0.09% 11.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 522.00 447.26 320.24 246.63 301.57 188.96 133.60 25.47%
EPS 63.81 78.61 13.76 19.83 12.53 7.83 9.21 38.03%
DPS 4.00 3.00 3.00 3.00 0.00 0.00 2.92 5.38%
NAPS 2.72 2.0624 1.2726 1.1652 0.97 87.03 0.82 22.09%
Adjusted Per Share Value based on latest NOSH - 152,608
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 414.01 354.73 253.59 195.87 239.67 149.72 105.82 25.50%
EPS 50.61 62.35 10.90 15.75 9.96 6.21 7.29 38.07%
DPS 3.17 2.38 2.38 2.38 0.00 0.00 2.31 5.41%
NAPS 2.1573 1.6357 1.0077 0.9254 0.7709 68.9593 0.6495 22.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.31 1.80 1.08 0.95 0.89 0.81 0.89 -
P/RPS 0.44 0.40 0.34 0.39 0.30 0.43 0.67 -6.76%
P/EPS 3.62 2.29 7.85 4.79 7.10 10.34 9.67 -15.09%
EY 27.62 43.67 12.74 20.87 14.08 9.67 10.35 17.75%
DY 1.73 1.67 2.78 3.16 0.00 0.00 3.28 -10.10%
P/NAPS 0.85 0.87 0.85 0.82 0.92 0.01 1.09 -4.05%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 29/05/12 26/05/11 27/05/10 26/05/09 29/05/08 30/05/07 -
Price 3.45 2.15 1.00 0.94 0.88 0.80 0.89 -
P/RPS 0.66 0.48 0.31 0.38 0.29 0.42 0.67 -0.25%
P/EPS 5.41 2.73 7.27 4.74 7.02 10.21 9.67 -9.21%
EY 18.50 36.56 13.76 21.10 14.24 9.79 10.35 10.15%
DY 1.16 1.40 3.00 3.19 0.00 0.00 3.28 -15.89%
P/NAPS 1.27 1.04 0.79 0.81 0.91 0.01 1.09 2.57%

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