[CANONE] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 38.53%
YoY- -26.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,576,397 1,238,218 406,217 1,227,219 904,623 606,837 310,479 195.11%
PBT 397,202 389,479 261,274 65,210 48,556 33,313 15,947 751.21%
Tax -16,831 -11,362 -4,989 -18,634 -14,934 -10,675 -4,522 139.97%
NP 380,371 378,117 256,285 46,576 33,622 22,638 11,425 932.70%
-
NP to SH 126,865 125,968 96,878 46,576 33,622 22,638 11,425 396.99%
-
Tax Rate 4.24% 2.92% 1.91% 28.58% 30.76% 32.04% 28.36% -
Total Cost 1,196,026 860,101 149,932 1,180,643 871,001 584,199 299,054 151.74%
-
Net Worth 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 798,741 29.27%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 7,686 - - - -
Div Payout % - - - 16.50% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,174,477 1,175,207 1,021,024 830,773 820,858 815,055 798,741 29.27%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 24.13% 30.54% 63.09% 3.80% 3.72% 3.73% 3.68% -
ROE 10.80% 10.72% 9.49% 5.61% 4.10% 2.78% 1.43% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 820.39 644.39 211.40 638.67 470.78 315.81 161.58 195.11%
EPS 66.02 65.56 50.42 24.24 17.50 11.78 5.95 396.74%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 29.27%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 820.39 644.39 211.40 638.67 470.78 315.81 161.58 195.11%
EPS 66.02 65.56 50.42 24.24 17.50 11.78 5.95 396.74%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 6.1122 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 29.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.17 3.65 2.98 1.98 2.30 2.36 2.52 -
P/RPS 0.39 0.57 1.41 0.31 0.49 0.75 1.56 -60.28%
P/EPS 4.80 5.57 5.91 8.17 13.14 20.03 42.38 -76.55%
EY 20.83 17.96 16.92 12.24 7.61 4.99 2.36 326.52%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 0.52 0.60 0.56 0.46 0.54 0.56 0.61 -10.08%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 31/05/18 -
Price 3.23 3.11 3.45 2.69 2.00 2.50 2.46 -
P/RPS 0.39 0.48 1.63 0.42 0.42 0.79 1.52 -59.58%
P/EPS 4.89 4.74 6.84 11.10 11.43 21.22 41.37 -75.88%
EY 20.44 21.08 14.61 9.01 8.75 4.71 2.42 314.20%
DY 0.00 0.00 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.65 0.62 0.47 0.59 0.59 -6.89%

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