[CANONE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -43.04%
YoY- -18.83%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 900,072 897,865 770,780 795,526 681,629 487,286 376,377 15.62%
PBT 92,567 91,627 85,263 124,310 131,407 28,576 35,941 17.06%
Tax -17,456 -15,548 -15,871 -18,631 -9,052 -5,985 -5,380 21.65%
NP 75,111 76,079 69,392 105,679 122,355 22,591 30,561 16.15%
-
NP to SH 73,227 68,447 62,193 97,249 119,808 20,937 30,263 15.85%
-
Tax Rate 18.86% 16.97% 18.61% 14.99% 6.89% 20.94% 14.97% -
Total Cost 824,961 821,786 701,388 689,847 559,274 464,695 345,816 15.57%
-
Net Worth 647,901 540,136 470,809 414,528 314,309 193,641 177,819 24.02%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 7,686 7,620 7,620 6,095 4,570 4,569 4,573 9.03%
Div Payout % 10.50% 11.13% 12.25% 6.27% 3.81% 21.83% 15.11% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 647,901 540,136 470,809 414,528 314,309 193,641 177,819 24.02%
NOSH 192,153 152,400 152,400 152,400 152,400 152,162 152,608 3.91%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.34% 8.47% 9.00% 13.28% 17.95% 4.64% 8.12% -
ROE 11.30% 12.67% 13.21% 23.46% 38.12% 10.81% 17.02% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 468.41 589.15 505.76 522.00 447.26 320.24 246.63 11.27%
EPS 38.11 44.91 40.81 63.81 78.61 13.76 19.83 11.49%
DPS 4.00 5.00 5.00 4.00 3.00 3.00 3.00 4.90%
NAPS 3.3718 3.5442 3.0893 2.72 2.0624 1.2726 1.1652 19.35%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 468.41 467.27 401.13 414.01 354.73 253.59 195.87 15.62%
EPS 38.11 35.62 32.37 50.61 62.35 10.90 15.75 15.85%
DPS 4.00 3.97 3.97 3.17 2.38 2.38 2.38 9.03%
NAPS 3.3718 2.811 2.4502 2.1573 1.6357 1.0077 0.9254 24.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.82 2.87 3.15 2.31 1.80 1.08 0.95 -
P/RPS 0.82 0.49 0.62 0.44 0.40 0.34 0.39 13.17%
P/EPS 10.02 6.39 7.72 3.62 2.29 7.85 4.79 13.07%
EY 9.98 15.65 12.96 27.62 43.67 12.74 20.87 -11.55%
DY 1.05 1.74 1.59 1.73 1.67 2.78 3.16 -16.76%
P/NAPS 1.13 0.81 1.02 0.85 0.87 0.85 0.82 5.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 30/05/14 29/05/13 29/05/12 26/05/11 27/05/10 -
Price 3.55 2.55 2.69 3.45 2.15 1.00 0.94 -
P/RPS 0.76 0.43 0.53 0.66 0.48 0.31 0.38 12.23%
P/EPS 9.32 5.68 6.59 5.41 2.73 7.27 4.74 11.91%
EY 10.73 17.61 15.17 18.50 36.56 13.76 21.10 -10.64%
DY 1.13 1.96 1.86 1.16 1.40 3.00 3.19 -15.87%
P/NAPS 1.05 0.72 0.87 1.27 1.04 0.79 0.81 4.41%

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