[CANONE] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -0.27%
YoY- -20.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,241,916 1,136,336 1,114,028 1,074,626 1,043,852 928,178 880,712 25.77%
PBT 63,788 82,427 79,873 77,856 79,152 106,986 101,237 -26.52%
Tax -18,088 -18,852 -18,538 -17,704 -18,840 -20,613 -19,118 -3.62%
NP 45,700 63,575 61,334 60,152 60,312 86,373 82,118 -32.36%
-
NP to SH 45,700 63,575 61,334 60,152 60,312 86,373 82,118 -32.36%
-
Tax Rate 28.36% 22.87% 23.21% 22.74% 23.80% 19.27% 18.88% -
Total Cost 1,196,216 1,072,761 1,052,693 1,014,474 983,540 841,805 798,593 30.94%
-
Net Worth 798,741 793,246 780,179 773,358 761,636 748,493 708,756 8.30%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 7,686 - - - 7,686 - -
Div Payout % - 12.09% - - - 8.90% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 798,741 793,246 780,179 773,358 761,636 748,493 708,756 8.30%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.68% 5.59% 5.51% 5.60% 5.78% 9.31% 9.32% -
ROE 5.72% 8.01% 7.86% 7.78% 7.92% 11.54% 11.59% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 646.32 591.37 579.76 559.26 543.24 483.04 458.34 25.77%
EPS 23.80 33.09 31.92 31.30 31.40 44.95 42.73 -32.32%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 4.1568 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 8.30%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 646.32 591.37 579.76 559.26 543.24 483.04 458.34 25.77%
EPS 23.80 33.09 31.92 31.30 31.40 44.95 42.73 -32.32%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 4.1568 4.1282 4.0602 4.0247 3.9637 3.8953 3.6885 8.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.52 2.89 2.93 3.40 3.29 3.32 3.39 -
P/RPS 0.39 0.49 0.51 0.61 0.61 0.69 0.74 -34.77%
P/EPS 10.60 8.73 9.18 10.86 10.48 7.39 7.93 21.36%
EY 9.44 11.45 10.89 9.21 9.54 13.54 12.61 -17.56%
DY 0.00 1.38 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.61 0.70 0.72 0.84 0.83 0.85 0.92 -23.98%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 28/02/18 29/11/17 30/08/17 31/05/17 28/02/17 23/11/16 -
Price 2.46 2.85 2.76 3.30 3.43 3.40 3.74 -
P/RPS 0.38 0.48 0.48 0.59 0.63 0.70 0.82 -40.14%
P/EPS 10.34 8.61 8.65 10.54 10.93 7.56 8.75 11.78%
EY 9.67 11.61 11.57 9.49 9.15 13.22 11.43 -10.55%
DY 0.00 1.40 0.00 0.00 0.00 1.18 0.00 -
P/NAPS 0.59 0.69 0.68 0.82 0.87 0.87 1.01 -30.14%

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