[CANONE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -10.73%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 984,250 900,072 897,865 770,780 795,526 681,629 487,286 12.41%
PBT 110,898 92,567 91,627 85,263 124,310 131,407 28,576 25.33%
Tax -20,400 -17,456 -15,548 -15,871 -18,631 -9,052 -5,985 22.65%
NP 90,498 75,111 76,079 69,392 105,679 122,355 22,591 25.99%
-
NP to SH 90,498 73,227 68,447 62,193 97,249 119,808 20,937 27.60%
-
Tax Rate 18.40% 18.86% 16.97% 18.61% 14.99% 6.89% 20.94% -
Total Cost 893,752 824,961 821,786 701,388 689,847 559,274 464,695 11.50%
-
Net Worth 761,636 647,901 540,136 470,809 414,528 314,309 193,641 25.61%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 7,686 7,686 7,620 7,620 6,095 4,570 4,569 9.04%
Div Payout % 8.49% 10.50% 11.13% 12.25% 6.27% 3.81% 21.83% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 761,636 647,901 540,136 470,809 414,528 314,309 193,641 25.61%
NOSH 192,153 192,153 152,400 152,400 152,400 152,400 152,162 3.96%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.19% 8.34% 8.47% 9.00% 13.28% 17.95% 4.64% -
ROE 11.88% 11.30% 12.67% 13.21% 23.46% 38.12% 10.81% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 512.22 468.41 589.15 505.76 522.00 447.26 320.24 8.13%
EPS 47.10 38.11 44.91 40.81 63.81 78.61 13.76 22.73%
DPS 4.00 4.00 5.00 5.00 4.00 3.00 3.00 4.90%
NAPS 3.9637 3.3718 3.5442 3.0893 2.72 2.0624 1.2726 20.82%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 512.22 468.41 467.27 401.13 414.01 354.73 253.59 12.41%
EPS 47.10 38.11 35.62 32.37 50.61 62.35 10.90 27.59%
DPS 4.00 4.00 3.97 3.97 3.17 2.38 2.38 9.03%
NAPS 3.9637 3.3718 2.811 2.4502 2.1573 1.6357 1.0077 25.61%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.29 3.82 2.87 3.15 2.31 1.80 1.08 -
P/RPS 0.64 0.82 0.49 0.62 0.44 0.40 0.34 11.10%
P/EPS 6.99 10.02 6.39 7.72 3.62 2.29 7.85 -1.91%
EY 14.32 9.98 15.65 12.96 27.62 43.67 12.74 1.96%
DY 1.22 1.05 1.74 1.59 1.73 1.67 2.78 -12.81%
P/NAPS 0.83 1.13 0.81 1.02 0.85 0.87 0.85 -0.39%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 27/05/16 28/05/15 30/05/14 29/05/13 29/05/12 26/05/11 -
Price 3.43 3.55 2.55 2.69 3.45 2.15 1.00 -
P/RPS 0.67 0.76 0.43 0.53 0.66 0.48 0.31 13.69%
P/EPS 7.28 9.32 5.68 6.59 5.41 2.73 7.27 0.02%
EY 13.73 10.73 17.61 15.17 18.50 36.56 13.76 -0.03%
DY 1.17 1.13 1.96 1.86 1.16 1.40 3.00 -14.51%
P/NAPS 0.87 1.05 0.72 0.87 1.27 1.04 0.79 1.61%

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