[CANONE] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1027.13%
YoY- 2211.67%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 789,815 777,525 766,216 726,644 630,983 618,246 606,260 19.18%
PBT 194,881 217,062 267,736 378,252 41,911 33,245 30,304 243.87%
Tax -16,753 -13,668 -10,886 -9,772 -7,389 -4,809 -3,994 158.96%
NP 178,128 203,394 256,850 368,480 34,522 28,436 26,310 255.81%
-
NP to SH 170,725 196,849 252,518 365,336 32,413 26,682 24,474 262.94%
-
Tax Rate 8.60% 6.30% 4.07% 2.58% 17.63% 14.47% 13.18% -
Total Cost 611,687 574,130 509,366 358,164 596,461 589,810 579,950 3.59%
-
Net Worth 396,984 368,777 352,043 314,309 228,622 205,454 202,261 56.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,096 - - - 4,571 - - -
Div Payout % 3.57% - - - 14.10% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 396,984 368,777 352,043 314,309 228,622 205,454 202,261 56.44%
NOSH 152,404 152,400 152,400 152,400 152,384 152,414 152,431 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 22.55% 26.16% 33.52% 50.71% 5.47% 4.60% 4.34% -
ROE 43.01% 53.38% 71.73% 116.23% 14.18% 12.99% 12.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 518.23 510.19 502.77 476.80 414.07 405.64 397.73 19.19%
EPS 112.02 129.16 165.70 239.72 21.27 17.51 16.06 262.91%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.6048 2.4198 2.31 2.0624 1.5003 1.348 1.3269 56.45%
Adjusted Per Share Value based on latest NOSH - 152,400
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 411.03 404.64 398.75 378.16 328.38 321.75 315.51 19.18%
EPS 88.85 102.44 131.42 190.13 16.87 13.89 12.74 262.88%
DPS 3.17 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 2.066 1.9192 1.8321 1.6357 1.1898 1.0692 1.0526 56.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.35 2.57 2.51 1.80 1.03 0.99 1.01 -
P/RPS 0.45 0.50 0.50 0.38 0.25 0.24 0.25 47.70%
P/EPS 2.10 1.99 1.51 0.75 4.84 5.65 6.29 -51.71%
EY 47.67 50.26 66.01 133.18 20.65 17.68 15.90 107.23%
DY 1.70 0.00 0.00 0.00 2.91 0.00 0.00 -
P/NAPS 0.90 1.06 1.09 0.87 0.69 0.73 0.76 11.87%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 -
Price 2.39 2.05 2.79 2.15 1.72 1.00 0.985 -
P/RPS 0.46 0.40 0.55 0.45 0.42 0.25 0.25 49.87%
P/EPS 2.13 1.59 1.68 0.90 8.09 5.71 6.13 -50.41%
EY 46.87 63.01 59.39 111.50 12.37 17.51 16.30 101.56%
DY 1.67 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.92 0.85 1.21 1.04 1.15 0.74 0.74 15.54%

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