[CANONE] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.31%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 193,134 193,726 184,624 167,165 148,816 147,362 143,748 21.73%
PBT 16,921 17,204 15,284 18,573 15,286 14,432 12,532 22.13%
Tax -2,344 -3,246 -2,952 -3,245 -2,220 -1,566 -2,256 2.58%
NP 14,577 13,958 12,332 15,328 13,066 12,866 10,276 26.22%
-
NP to SH 14,577 13,958 12,332 15,328 13,066 12,866 10,276 26.22%
-
Tax Rate 13.85% 18.87% 19.31% 17.47% 14.52% 10.85% 18.00% -
Total Cost 178,557 179,768 172,292 151,837 135,749 134,496 133,472 21.38%
-
Net Worth 118,936 119,313 115,994 103,491 95,139 83,511 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,027 - - - -
Div Payout % - - - 26.28% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 118,936 119,313 115,994 103,491 95,139 83,511 0 -
NOSH 152,482 152,379 152,623 139,854 135,546 130,486 130,406 10.97%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.55% 7.21% 6.68% 9.17% 8.78% 8.73% 7.15% -
ROE 12.26% 11.70% 10.63% 14.81% 13.73% 15.41% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 126.66 127.13 120.97 119.53 109.79 112.93 110.23 9.69%
EPS 9.56 9.16 8.08 10.96 9.64 9.86 7.88 13.73%
DPS 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
NAPS 0.78 0.783 0.76 0.74 0.7019 0.64 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,286
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 100.51 100.82 96.08 87.00 77.45 76.69 74.81 21.73%
EPS 7.59 7.26 6.42 7.98 6.80 6.70 5.35 26.23%
DPS 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
NAPS 0.619 0.6209 0.6037 0.5386 0.4951 0.4346 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.90 1.05 0.99 1.00 0.87 0.00 0.00 -
P/RPS 0.71 0.83 0.82 0.84 0.79 0.00 0.00 -
P/EPS 9.41 11.46 12.25 9.12 9.02 0.00 0.00 -
EY 10.62 8.72 8.16 10.96 11.08 0.00 0.00 -
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.15 1.34 1.30 1.35 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 28/08/06 29/05/06 28/02/06 19/12/05 26/07/05 - -
Price 0.98 0.88 0.90 1.00 0.68 0.00 0.00 -
P/RPS 0.77 0.69 0.74 0.84 0.62 0.00 0.00 -
P/EPS 10.25 9.61 11.14 9.12 7.05 0.00 0.00 -
EY 9.76 10.41 8.98 10.96 14.18 0.00 0.00 -
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.26 1.12 1.18 1.35 0.97 0.00 0.00 -

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