[CANONE] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -5.75%
YoY- -33.79%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,537,138 2,953,866 1,322,957 1,185,852 984,250 900,072 897,865 18.88%
PBT 66,386 687,618 310,537 78,586 110,898 92,567 91,627 -5.22%
Tax 66,466 -15,494 -19,101 -18,664 -20,400 -17,456 -15,548 -
NP 132,852 672,124 291,436 59,922 90,498 75,111 76,079 9.72%
-
NP to SH 126,606 607,684 132,029 59,922 90,498 73,227 68,447 10.78%
-
Tax Rate -100.12% 2.25% 6.15% 23.75% 18.40% 18.86% 16.97% -
Total Cost 2,404,286 2,281,742 1,031,521 1,125,930 893,752 824,961 821,786 19.57%
-
Net Worth 1,821,572 1,718,193 1,021,024 798,741 761,636 647,901 540,136 22.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 7,686 11,529 7,686 7,686 7,686 7,686 7,620 0.14%
Div Payout % 6.07% 1.90% 5.82% 12.83% 8.49% 10.50% 11.13% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,821,572 1,718,193 1,021,024 798,741 761,636 647,901 540,136 22.43%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 152,400 3.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.24% 22.75% 22.03% 5.05% 9.19% 8.34% 8.47% -
ROE 6.95% 35.37% 12.93% 7.50% 11.88% 11.30% 12.67% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,320.37 1,537.25 688.49 617.14 512.22 468.41 589.15 14.38%
EPS 65.89 316.25 68.71 31.18 47.10 38.11 44.91 6.59%
DPS 4.00 6.00 4.00 4.00 4.00 4.00 5.00 -3.64%
NAPS 9.4798 8.9418 5.3136 4.1568 3.9637 3.3718 3.5442 17.80%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1,320.37 1,537.25 688.49 617.14 512.22 468.41 467.27 18.88%
EPS 65.89 316.25 68.71 31.18 47.10 38.11 35.62 10.78%
DPS 4.00 6.00 4.00 4.00 4.00 4.00 3.97 0.12%
NAPS 9.4798 8.9418 5.3136 4.1568 3.9637 3.3718 2.811 22.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.26 2.18 2.98 2.52 3.29 3.82 2.87 -
P/RPS 0.25 0.14 0.43 0.41 0.64 0.82 0.49 -10.60%
P/EPS 4.95 0.69 4.34 8.08 6.99 10.02 6.39 -4.16%
EY 20.21 145.07 23.06 12.37 14.32 9.98 15.65 4.34%
DY 1.23 2.75 1.34 1.59 1.22 1.05 1.74 -5.61%
P/NAPS 0.34 0.24 0.56 0.61 0.83 1.13 0.81 -13.45%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 08/06/21 04/06/20 31/05/19 31/05/18 31/05/17 27/05/16 28/05/15 -
Price 2.95 2.89 3.43 2.46 3.43 3.55 2.55 -
P/RPS 0.22 0.19 0.50 0.40 0.67 0.76 0.43 -10.55%
P/EPS 4.48 0.91 4.99 7.89 7.28 9.32 5.68 -3.87%
EY 22.33 109.43 20.03 12.68 13.73 10.73 17.61 4.03%
DY 1.36 2.08 1.17 1.63 1.17 1.13 1.96 -5.90%
P/NAPS 0.31 0.32 0.65 0.59 0.87 1.05 0.72 -13.09%

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