[CANONE] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -19.55%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 201,197 193,134 193,726 184,624 167,165 148,816 147,362 23.00%
PBT 18,037 16,921 17,204 15,284 18,573 15,286 14,432 15.97%
Tax -2,201 -2,344 -3,246 -2,952 -3,245 -2,220 -1,566 25.39%
NP 15,836 14,577 13,958 12,332 15,328 13,066 12,866 14.80%
-
NP to SH 15,498 14,577 13,958 12,332 15,328 13,066 12,866 13.17%
-
Tax Rate 12.20% 13.85% 18.87% 19.31% 17.47% 14.52% 10.85% -
Total Cost 185,361 178,557 179,768 172,292 151,837 135,749 134,496 23.77%
-
Net Worth 123,467 118,936 119,313 115,994 103,491 95,139 83,511 29.68%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,450 - - - 4,027 - - -
Div Payout % 28.72% - - - 26.28% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 123,467 118,936 119,313 115,994 103,491 95,139 83,511 29.68%
NOSH 152,428 152,482 152,379 152,623 139,854 135,546 130,486 10.88%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.87% 7.55% 7.21% 6.68% 9.17% 8.78% 8.73% -
ROE 12.55% 12.26% 11.70% 10.63% 14.81% 13.73% 15.41% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 131.99 126.66 127.13 120.97 119.53 109.79 112.93 10.92%
EPS 10.17 9.56 9.16 8.08 10.96 9.64 9.86 2.07%
DPS 2.92 0.00 0.00 0.00 2.88 0.00 0.00 -
NAPS 0.81 0.78 0.783 0.76 0.74 0.7019 0.64 16.95%
Adjusted Per Share Value based on latest NOSH - 152,623
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.71 100.51 100.82 96.08 87.00 77.45 76.69 23.00%
EPS 8.07 7.59 7.26 6.42 7.98 6.80 6.70 13.16%
DPS 2.32 0.00 0.00 0.00 2.10 0.00 0.00 -
NAPS 0.6425 0.619 0.6209 0.6037 0.5386 0.4951 0.4346 29.68%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.95 0.90 1.05 0.99 1.00 0.87 0.00 -
P/RPS 0.72 0.71 0.83 0.82 0.84 0.79 0.00 -
P/EPS 9.34 9.41 11.46 12.25 9.12 9.02 0.00 -
EY 10.70 10.62 8.72 8.16 10.96 11.08 0.00 -
DY 3.07 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.30 1.35 1.24 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 28/08/06 29/05/06 28/02/06 19/12/05 26/07/05 -
Price 0.90 0.98 0.88 0.90 1.00 0.68 0.00 -
P/RPS 0.68 0.77 0.69 0.74 0.84 0.62 0.00 -
P/EPS 8.85 10.25 9.61 11.14 9.12 7.05 0.00 -
EY 11.30 9.76 10.41 8.98 10.96 14.18 0.00 -
DY 3.24 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 1.11 1.26 1.12 1.18 1.35 0.97 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