[CANONE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -0.08%
YoY- -34.17%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 216,568 191,292 249,955 223,881 232,737 192,373 185,800 10.78%
PBT 29,733 18,838 33,932 18,071 20,786 15,299 19,136 34.25%
Tax -4,179 -1,965 -4,826 -2,732 -6,025 -3,506 -3,537 11.79%
NP 25,554 16,873 29,106 15,339 14,761 11,793 15,599 39.09%
-
NP to SH 23,670 15,053 26,481 13,451 13,462 10,382 14,018 41.93%
-
Tax Rate 14.06% 10.43% 14.22% 15.12% 28.99% 22.92% 18.48% -
Total Cost 191,014 174,419 220,849 208,542 217,976 180,580 170,201 8.01%
-
Net Worth 489,443 540,136 520,811 489,981 475,061 470,809 460,613 4.14%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 7,620 - - - 7,620 -
Div Payout % - - 28.78% - - - 54.36% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 489,443 540,136 520,811 489,981 475,061 470,809 460,613 4.14%
NOSH 192,153 152,400 152,400 152,400 152,400 152,400 152,400 16.75%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.80% 8.82% 11.64% 6.85% 6.34% 6.13% 8.40% -
ROE 4.84% 2.79% 5.08% 2.75% 2.83% 2.21% 3.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 135.13 125.52 164.01 146.90 152.71 126.23 121.92 7.11%
EPS 14.77 9.88 17.38 8.83 8.83 6.81 9.20 37.22%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 3.054 3.5442 3.4174 3.2151 3.1172 3.0893 3.0224 0.69%
Adjusted Per Share Value based on latest NOSH - 152,400
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 112.71 99.55 130.08 116.51 121.12 100.11 96.69 10.79%
EPS 12.32 7.83 13.78 7.00 7.01 5.40 7.30 41.88%
DPS 0.00 0.00 3.97 0.00 0.00 0.00 3.97 -
NAPS 2.5472 2.811 2.7104 2.55 2.4723 2.4502 2.3971 4.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.51 2.87 2.12 2.44 2.64 3.15 3.27 -
P/RPS 1.86 2.29 1.29 1.66 1.73 2.50 2.68 -21.66%
P/EPS 16.99 29.06 12.20 27.65 29.89 46.24 35.55 -38.95%
EY 5.88 3.44 8.20 3.62 3.35 2.16 2.81 63.82%
DY 0.00 0.00 2.36 0.00 0.00 0.00 1.53 -
P/NAPS 0.82 0.81 0.62 0.76 0.85 1.02 1.08 -16.81%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 20/11/14 28/08/14 30/05/14 25/02/14 -
Price 2.06 2.55 2.38 2.54 2.52 2.69 3.22 -
P/RPS 1.52 2.03 1.45 1.73 1.65 2.13 2.64 -30.86%
P/EPS 13.95 25.82 13.70 28.78 28.53 39.49 35.01 -45.94%
EY 7.17 3.87 7.30 3.47 3.51 2.53 2.86 84.85%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.55 -
P/NAPS 0.67 0.72 0.70 0.79 0.81 0.87 1.07 -26.87%

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