[CANONE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.02%
YoY- 60.33%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 201,447 181,661 167,298 160,555 172,115 131,015 132,171 32.47%
PBT 39,305 94,563 16,977 9,794 10,073 5,079 12,539 114.33%
Tax -3,000 -2,443 -3,782 -1,610 -1,217 -780 -3,088 -1.91%
NP 36,305 92,120 13,195 8,184 8,856 4,299 9,451 145.47%
-
NP to SH 34,925 91,334 12,401 7,787 8,286 3,951 8,668 153.42%
-
Tax Rate 7.63% 2.58% 22.28% 16.44% 12.08% 15.36% 24.63% -
Total Cost 165,142 89,541 154,103 152,371 163,259 126,716 122,720 21.91%
-
Net Worth 352,043 314,309 217,932 205,418 202,059 193,641 190,047 50.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,570 - - - 4,569 -
Div Payout % - - 36.85% - - - 52.72% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 352,043 314,309 217,932 205,418 202,059 193,641 190,047 50.88%
NOSH 152,400 152,400 152,336 152,387 152,279 152,162 152,330 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 18.02% 50.71% 7.89% 5.10% 5.15% 3.28% 7.15% -
ROE 9.92% 29.06% 5.69% 3.79% 4.10% 2.04% 4.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 132.18 119.20 109.82 105.36 113.03 86.10 86.77 32.42%
EPS 22.92 59.93 8.14 5.11 5.44 2.59 5.69 153.37%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 2.31 2.0624 1.4306 1.348 1.3269 1.2726 1.2476 50.84%
Adjusted Per Share Value based on latest NOSH - 152,387
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 104.84 94.54 87.06 83.56 89.57 68.18 68.78 32.48%
EPS 18.18 47.53 6.45 4.05 4.31 2.06 4.51 153.50%
DPS 0.00 0.00 2.38 0.00 0.00 0.00 2.38 -
NAPS 1.8321 1.6357 1.1342 1.069 1.0516 1.0077 0.989 50.89%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.51 1.80 1.03 0.99 1.01 1.08 1.11 -
P/RPS 1.90 1.51 0.94 0.94 0.89 1.25 1.28 30.15%
P/EPS 10.95 3.00 12.65 19.37 18.56 41.59 19.51 -31.98%
EY 9.13 33.29 7.90 5.16 5.39 2.40 5.13 46.91%
DY 0.00 0.00 2.91 0.00 0.00 0.00 2.70 -
P/NAPS 1.09 0.87 0.72 0.73 0.76 0.85 0.89 14.48%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 -
Price 2.79 2.15 1.72 1.00 0.985 1.00 1.06 -
P/RPS 2.11 1.80 1.57 0.95 0.87 1.16 1.22 44.13%
P/EPS 12.17 3.59 21.13 19.57 18.10 38.51 18.63 -24.73%
EY 8.21 27.87 4.73 5.11 5.52 2.60 5.37 32.74%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.83 -
P/NAPS 1.21 1.04 1.20 0.74 0.74 0.79 0.85 26.57%

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