[CANONE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 41.95%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 403,272 371,120 405,926 414,305 436,988 489,316 413,705 -1.69%
PBT 14,212 11,580 37,240 29,217 22,200 16,776 19,360 -18.66%
Tax -1,924 -1,584 -5,764 -5,545 -5,434 -3,120 -1,911 0.45%
NP 12,288 9,996 31,476 23,672 16,766 13,656 17,449 -20.89%
-
NP to SH 11,836 9,828 31,180 23,516 16,566 13,500 17,315 -22.45%
-
Tax Rate 13.54% 13.68% 15.48% 18.98% 24.48% 18.60% 9.87% -
Total Cost 390,984 361,124 374,450 390,633 420,222 475,660 396,256 -0.89%
-
Net Worth 181,154 177,819 175,190 156,934 151,971 148,133 143,863 16.65%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,570 - - - - -
Div Payout % - - 14.66% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 181,154 177,819 175,190 156,934 151,971 148,133 143,863 16.65%
NOSH 152,499 152,608 152,366 152,437 152,261 152,714 152,429 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.05% 2.69% 7.75% 5.71% 3.84% 2.79% 4.22% -
ROE 6.53% 5.53% 17.80% 14.98% 10.90% 9.11% 12.04% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 264.44 243.18 266.41 271.79 287.00 320.41 271.41 -1.72%
EPS 7.76 6.44 20.46 15.43 10.88 8.84 11.36 -22.49%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.1879 1.1652 1.1498 1.0295 0.9981 0.97 0.9438 16.62%
Adjusted Per Share Value based on latest NOSH - 152,345
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 209.87 193.14 211.25 215.61 227.42 254.65 215.30 -1.69%
EPS 6.16 5.11 16.23 12.24 8.62 7.03 9.01 -22.44%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 0.00 -
NAPS 0.9428 0.9254 0.9117 0.8167 0.7909 0.7709 0.7487 16.66%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.99 0.95 0.95 0.94 0.93 0.89 0.81 -
P/RPS 0.37 0.39 0.36 0.35 0.32 0.28 0.30 15.05%
P/EPS 12.76 14.75 4.64 6.09 8.55 10.07 7.13 47.56%
EY 7.84 6.78 21.54 16.41 11.70 9.93 14.02 -32.19%
DY 0.00 0.00 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.83 0.91 0.93 0.92 0.86 -2.34%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 26/05/09 26/02/09 -
Price 1.16 0.94 0.94 0.95 0.96 0.88 0.82 -
P/RPS 0.44 0.39 0.35 0.35 0.33 0.27 0.30 29.17%
P/EPS 14.95 14.60 4.59 6.16 8.82 9.95 7.22 62.67%
EY 6.69 6.85 21.77 16.24 11.33 10.05 13.85 -38.51%
DY 0.00 0.00 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.81 0.82 0.92 0.96 0.91 0.87 8.28%

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