[CANONE] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 424.16%
YoY- 2857.44%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 678,827 652,080 662,583 654,073 568,402 645,068 707,781 -2.74%
PBT 56,463 39,720 45,879 5,339 -24,552 -14,666 564,351 -78.47%
Tax -7,791 -3,573 -11,000 83,099 -2,060 -1,122 -2,530 111.80%
NP 48,672 36,147 34,879 88,438 -26,612 -15,788 561,821 -80.45%
-
NP to SH 48,831 34,773 32,484 85,825 -26,476 -15,415 591,107 -81.06%
-
Tax Rate 13.80% 9.00% 23.98% -1,556.45% - - 0.45% -
Total Cost 630,155 615,933 627,704 565,635 595,014 660,856 145,960 165.37%
-
Net Worth 1,871,089 1,821,572 1,780,489 1,760,044 1,689,582 1,718,193 1,733,027 5.24%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 7,686 - - - 11,529 -
Div Payout % - - 23.66% - - - 1.95% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,871,089 1,821,572 1,780,489 1,760,044 1,689,582 1,718,193 1,733,027 5.24%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 7.17% 5.54% 5.26% 13.52% -4.68% -2.45% 79.38% -
ROE 2.61% 1.91% 1.82% 4.88% -1.57% -0.90% 34.11% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 353.27 339.35 344.82 340.39 295.81 335.71 368.34 -2.74%
EPS 25.41 18.10 16.91 44.66 -13.78 -8.02 307.62 -81.06%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 9.7375 9.4798 9.266 9.1596 8.7929 8.9418 9.019 5.24%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 353.27 339.35 344.82 340.39 295.81 335.71 368.34 -2.74%
EPS 25.41 18.10 16.91 44.66 -13.78 -8.02 307.62 -81.06%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 6.00 -
NAPS 9.7375 9.4798 9.266 9.1596 8.7929 8.9418 9.019 5.24%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 3.19 3.26 2.79 2.49 2.64 2.18 2.87 -
P/RPS 0.90 0.96 0.81 0.73 0.89 0.65 0.78 10.01%
P/EPS 12.55 18.01 16.50 5.57 -19.16 -27.17 0.93 467.71%
EY 7.97 5.55 6.06 17.94 -5.22 -3.68 107.19 -82.34%
DY 0.00 0.00 1.43 0.00 0.00 0.00 2.09 -
P/NAPS 0.33 0.34 0.30 0.27 0.30 0.24 0.32 2.07%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 08/06/21 25/02/21 26/11/20 27/08/20 04/06/20 28/02/20 -
Price 3.24 2.95 2.87 2.69 2.65 2.89 2.97 -
P/RPS 0.92 0.87 0.83 0.79 0.90 0.86 0.81 8.86%
P/EPS 12.75 16.30 16.98 6.02 -19.23 -36.02 0.97 457.83%
EY 7.84 6.13 5.89 16.60 -5.20 -2.78 103.58 -82.13%
DY 0.00 0.00 1.39 0.00 0.00 0.00 2.02 -
P/NAPS 0.33 0.31 0.31 0.29 0.30 0.32 0.33 0.00%

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