[CANONE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 44.78%
YoY- 88.04%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 115,244 108,856 92,780 95,197 92,235 96,165 122,329 -3.89%
PBT 6,747 4,211 2,895 15,327 10,813 6,906 4,194 37.25%
Tax -1,551 -566 -396 -1,605 -1,442 -1,937 -780 58.06%
NP 5,196 3,645 2,499 13,722 9,371 4,969 3,414 32.27%
-
NP to SH 4,857 3,461 2,457 13,543 9,354 4,909 3,375 27.43%
-
Tax Rate 22.99% 13.44% 13.68% 10.47% 13.34% 28.05% 18.60% -
Total Cost 110,048 105,211 90,281 81,475 82,864 91,196 118,915 -5.03%
-
Net Worth 181,155 181,063 177,819 152,436 156,839 152,163 148,133 14.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,573 - - - -
Div Payout % - - - 33.77% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,155 181,063 177,819 152,436 156,839 152,163 148,133 14.34%
NOSH 152,257 152,422 152,608 152,436 152,345 152,453 152,714 -0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.51% 3.35% 2.69% 14.41% 10.16% 5.17% 2.79% -
ROE 2.68% 1.91% 1.38% 8.88% 5.96% 3.23% 2.28% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.69 71.42 60.80 62.45 60.54 63.08 80.10 -3.70%
EPS 3.19 2.27 1.61 8.89 6.14 3.22 2.21 27.69%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.1898 1.1879 1.1652 1.00 1.0295 0.9981 0.97 14.57%
Adjusted Per Share Value based on latest NOSH - 152,436
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 59.98 56.65 48.28 49.54 48.00 50.05 63.66 -3.88%
EPS 2.53 1.80 1.28 7.05 4.87 2.55 1.76 27.34%
DPS 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
NAPS 0.9428 0.9423 0.9254 0.7933 0.8162 0.7919 0.7709 14.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.14 0.99 0.95 0.95 0.94 0.93 0.89 -
P/RPS 1.51 1.39 1.56 1.52 1.55 1.47 1.11 22.74%
P/EPS 35.74 43.60 59.01 10.69 15.31 28.88 40.27 -7.64%
EY 2.80 2.29 1.69 9.35 6.53 3.46 2.48 8.41%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.82 0.95 0.91 0.93 0.92 2.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 24/02/10 26/11/09 24/08/09 26/05/09 -
Price 1.05 1.16 0.94 0.94 0.95 0.96 0.88 -
P/RPS 1.39 1.62 1.55 1.51 1.57 1.52 1.10 16.86%
P/EPS 32.92 51.09 58.39 10.58 15.47 29.81 39.82 -11.90%
EY 3.04 1.96 1.71 9.45 6.46 3.35 2.51 13.60%
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.88 0.98 0.81 0.94 0.92 0.96 0.91 -2.20%

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