[CANONE] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.05%
YoY- 637.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 831,284 777,896 789,815 777,525 766,216 726,644 630,983 20.19%
PBT 94,308 95,968 194,881 217,062 267,736 378,252 41,911 71.80%
Tax -16,814 -17,284 -16,753 -13,668 -10,886 -9,772 -7,389 73.09%
NP 77,494 78,684 178,128 203,394 256,850 368,480 34,522 71.52%
-
NP to SH 70,438 71,432 170,725 196,849 252,518 365,336 32,413 67.85%
-
Tax Rate 17.83% 18.01% 8.60% 6.30% 4.07% 2.58% 17.63% -
Total Cost 753,790 699,212 611,687 574,130 509,366 358,164 596,461 16.90%
-
Net Worth 433,014 414,528 396,984 368,777 352,043 314,309 228,622 53.14%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,096 - - - 4,571 -
Div Payout % - - 3.57% - - - 14.10% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 433,014 414,528 396,984 368,777 352,043 314,309 228,622 53.14%
NOSH 152,400 152,400 152,404 152,400 152,400 152,400 152,384 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.32% 10.11% 22.55% 26.16% 33.52% 50.71% 5.47% -
ROE 16.27% 17.23% 43.01% 53.38% 71.73% 116.23% 14.18% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 545.46 510.43 518.23 510.19 502.77 476.80 414.07 20.18%
EPS 46.22 46.88 112.02 129.16 165.70 239.72 21.27 67.84%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.8413 2.72 2.6048 2.4198 2.31 2.0624 1.5003 53.13%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 432.62 404.83 411.03 404.64 398.75 378.16 328.38 20.19%
EPS 36.66 37.17 88.85 102.44 131.42 190.13 16.87 67.85%
DPS 0.00 0.00 3.17 0.00 0.00 0.00 2.38 -
NAPS 2.2535 2.1573 2.066 1.9192 1.8321 1.6357 1.1898 53.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.36 2.31 2.35 2.57 2.51 1.80 1.03 -
P/RPS 0.62 0.45 0.45 0.50 0.50 0.38 0.25 83.31%
P/EPS 7.27 4.93 2.10 1.99 1.51 0.75 4.84 31.18%
EY 13.76 20.29 47.67 50.26 66.01 133.18 20.65 -23.72%
DY 0.00 0.00 1.70 0.00 0.00 0.00 2.91 -
P/NAPS 1.18 0.85 0.90 1.06 1.09 0.87 0.69 43.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 27/02/13 27/11/12 28/08/12 29/05/12 28/02/12 -
Price 3.39 3.45 2.39 2.05 2.79 2.15 1.72 -
P/RPS 0.62 0.68 0.46 0.40 0.55 0.45 0.42 29.67%
P/EPS 7.33 7.36 2.13 1.59 1.68 0.90 8.09 -6.37%
EY 13.63 13.59 46.87 63.01 59.39 111.50 12.37 6.68%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.74 -
P/NAPS 1.19 1.27 0.92 0.85 1.21 1.04 1.15 2.30%

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