[CANONE] QoQ Cumulative 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- 181.78%
YoY- 2211.67%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 789,815 583,144 383,108 181,661 630,983 463,685 303,130 88.80%
PBT 194,881 162,797 133,868 94,563 41,911 24,934 15,152 444.71%
Tax -16,753 -10,251 -5,443 -2,443 -7,389 -3,607 -1,997 310.21%
NP 178,128 152,546 128,425 92,120 34,522 21,327 13,155 463.63%
-
NP to SH 170,725 147,637 126,259 91,334 32,413 20,012 12,237 474.92%
-
Tax Rate 8.60% 6.30% 4.07% 2.58% 17.63% 14.47% 13.18% -
Total Cost 611,687 430,598 254,683 89,541 596,461 442,358 289,975 64.10%
-
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% 40.03% 35.86% 29.06% 14.18% 9.74% 6.05% -
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 518.23 382.64 251.38 119.20 414.07 304.23 198.86 88.82%
EPS 112.02 96.87 82.85 59.93 21.27 13.13 8.03 474.89%
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 411.03 303.48 199.38 94.54 328.38 241.31 157.75 88.80%
EPS 88.85 76.83 65.71 47.53 16.87 10.41 6.37 474.83%
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 0.67 1.00 1.51 0.25 0.33 0.51 -7.97%
P/EPS 2.10 2.65 3.03 3.00 4.84 7.54 12.58 -69.51%
EY 47.67 37.69 33.01 33.29 20.65 13.26 7.95 228.26%
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 0.54 1.11 1.80 0.42 0.33 0.50 -5.38%
P/EPS 2.13 2.12 3.37 3.59 8.09 7.62 12.27 -68.71%
EY 46.87 47.26 29.69 27.87 12.37 13.13 8.15 219.29%
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