[CANONE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.44%
YoY- 11.56%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 219,602 193,160 201,197 193,134 193,726 184,624 167,165 20.00%
PBT 11,804 7,636 18,037 16,921 17,204 15,284 18,573 -26.14%
Tax -1,700 -1,076 -2,201 -2,344 -3,246 -2,952 -3,245 -35.09%
NP 10,104 6,560 15,836 14,577 13,958 12,332 15,328 -24.31%
-
NP to SH 9,934 6,392 15,498 14,577 13,958 12,332 15,328 -25.16%
-
Tax Rate 14.40% 14.09% 12.20% 13.85% 18.87% 19.31% 17.47% -
Total Cost 209,498 186,600 185,361 178,557 179,768 172,292 151,837 24.01%
-
Net Worth 126,050 124,796 123,467 118,936 119,313 115,994 103,491 14.09%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 4,450 - - - 4,027 -
Div Payout % - - 28.72% - - - 26.28% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 126,050 124,796 123,467 118,936 119,313 115,994 103,491 14.09%
NOSH 150,060 152,190 152,428 152,482 152,379 152,623 139,854 4.82%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.60% 3.40% 7.87% 7.55% 7.21% 6.68% 9.17% -
ROE 7.88% 5.12% 12.55% 12.26% 11.70% 10.63% 14.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 146.34 126.92 131.99 126.66 127.13 120.97 119.53 14.48%
EPS 6.62 4.20 10.17 9.56 9.16 8.08 10.96 -28.61%
DPS 0.00 0.00 2.92 0.00 0.00 0.00 2.88 -
NAPS 0.84 0.82 0.81 0.78 0.783 0.76 0.74 8.84%
Adjusted Per Share Value based on latest NOSH - 152,586
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 114.28 100.52 104.71 100.51 100.82 96.08 87.00 20.00%
EPS 5.17 3.33 8.07 7.59 7.26 6.42 7.98 -25.18%
DPS 0.00 0.00 2.32 0.00 0.00 0.00 2.10 -
NAPS 0.656 0.6495 0.6425 0.619 0.6209 0.6037 0.5386 14.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.02 0.89 0.95 0.90 1.05 0.99 1.00 -
P/RPS 0.70 0.70 0.72 0.71 0.83 0.82 0.84 -11.47%
P/EPS 15.41 21.19 9.34 9.41 11.46 12.25 9.12 42.00%
EY 6.49 4.72 10.70 10.62 8.72 8.16 10.96 -29.55%
DY 0.00 0.00 3.07 0.00 0.00 0.00 2.88 -
P/NAPS 1.21 1.09 1.17 1.15 1.34 1.30 1.35 -7.05%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 30/11/06 28/08/06 29/05/06 28/02/06 -
Price 0.87 0.89 0.90 0.98 0.88 0.90 1.00 -
P/RPS 0.59 0.70 0.68 0.77 0.69 0.74 0.84 -21.03%
P/EPS 13.14 21.19 8.85 10.25 9.61 11.14 9.12 27.65%
EY 7.61 4.72 11.30 9.76 10.41 8.98 10.96 -21.64%
DY 0.00 0.00 3.24 0.00 0.00 0.00 2.88 -
P/NAPS 1.04 1.09 1.11 1.26 1.12 1.18 1.35 -16.00%

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