[CANONE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 62.3%
YoY- -6.92%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 537,313 260,963 928,178 660,534 446,936 204,891 886,473 -28.40%
PBT 38,928 19,788 106,986 75,928 48,478 15,876 95,529 -45.06%
Tax -8,852 -4,710 -20,613 -14,339 -10,530 -4,923 -14,498 -28.05%
NP 30,076 15,078 86,373 61,589 37,948 10,953 81,031 -48.38%
-
NP to SH 30,076 15,078 86,373 61,589 37,948 10,953 77,327 -46.74%
-
Tax Rate 22.74% 23.80% 19.27% 18.88% 21.72% 31.01% 15.18% -
Total Cost 507,237 245,885 841,805 598,945 408,988 193,938 805,442 -26.54%
-
Net Worth 773,358 761,636 748,493 708,756 682,469 647,901 661,563 10.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,686 - - - 7,686 -
Div Payout % - - 8.90% - - - 9.94% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 773,358 761,636 748,493 708,756 682,469 647,901 661,563 10.98%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.60% 5.78% 9.31% 9.32% 8.49% 5.35% 9.14% -
ROE 3.89% 1.98% 11.54% 8.69% 5.56% 1.69% 11.69% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 279.63 135.81 483.04 343.75 232.59 106.63 461.34 -28.40%
EPS 15.65 7.85 44.95 32.05 19.75 5.70 44.34 -50.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 279.63 135.81 483.04 343.75 232.59 106.63 461.34 -28.40%
EPS 15.65 7.85 44.95 32.05 19.75 5.70 44.34 -50.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 4.0247 3.9637 3.8953 3.6885 3.5517 3.3718 3.4429 10.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.40 3.29 3.32 3.39 3.44 3.82 4.56 -
P/RPS 1.22 2.42 0.69 0.99 1.48 3.58 0.99 14.95%
P/EPS 21.72 41.93 7.39 10.58 17.42 67.02 11.33 54.38%
EY 4.60 2.39 13.54 9.45 5.74 1.49 8.83 -35.28%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.88 -
P/NAPS 0.84 0.83 0.85 0.92 0.97 1.13 1.32 -26.03%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 28/02/17 23/11/16 24/08/16 27/05/16 29/02/16 -
Price 3.30 3.43 3.40 3.74 3.36 3.55 3.94 -
P/RPS 1.18 2.53 0.70 1.09 1.44 3.33 0.85 24.46%
P/EPS 21.08 43.71 7.56 11.67 17.01 62.28 9.79 66.82%
EY 4.74 2.29 13.22 8.57 5.88 1.61 10.21 -40.07%
DY 0.00 0.00 1.18 0.00 0.00 0.00 1.02 -
P/NAPS 0.82 0.87 0.87 1.01 0.95 1.05 1.14 -19.73%

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