[CANONE] QoQ 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- 636.51%
YoY- 2211.67%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 199,569 200,036 201,447 181,661 167,298 160,555 172,115 10.32%
PBT 32,084 28,929 39,305 94,563 16,977 9,794 10,073 115.72%
Tax -6,502 -4,808 -3,000 -2,443 -3,782 -1,610 -1,217 204.06%
NP 25,582 24,121 36,305 92,120 13,195 8,184 8,856 102.17%
-
NP to SH 23,088 21,378 34,925 91,334 12,401 7,787 8,286 97.39%
-
Tax Rate 20.27% 16.62% 7.63% 2.58% 22.28% 16.44% 12.08% -
Total Cost 173,987 175,915 165,142 89,541 154,103 152,371 163,259 4.31%
-
Net Worth 396,944 368,777 352,043 314,309 217,932 205,418 202,059 56.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,095 - - - 4,570 - - -
Div Payout % 26.40% - - - 36.85% - - -
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 396,944 368,777 352,043 314,309 217,932 205,418 202,059 56.53%
NOSH 152,389 152,400 152,400 152,400 152,336 152,387 152,279 0.04%
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 12.82% 12.06% 18.02% 50.71% 7.89% 5.10% 5.15% -
ROE 5.82% 5.80% 9.92% 29.06% 5.69% 3.79% 4.10% -
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 130.96 131.26 132.18 119.20 109.82 105.36 113.03 10.26%
EPS 15.15 14.03 22.92 59.93 8.14 5.11 5.44 97.33%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.6048 2.4198 2.31 2.0624 1.4306 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 103.86 104.10 104.84 94.54 87.06 83.56 89.57 10.32%
EPS 12.02 11.13 18.18 47.53 6.45 4.05 4.31 97.51%
DPS 3.17 0.00 0.00 0.00 2.38 0.00 0.00 -
NAPS 2.0658 1.9192 1.8321 1.6357 1.1342 1.069 1.0516 56.53%
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 1.79 1.96 1.90 1.51 0.94 0.94 0.89 58.99%
P/EPS 15.51 18.32 10.95 3.00 12.65 19.37 18.56 -11.23%
EY 6.45 5.46 9.13 33.29 7.90 5.16 5.39 12.65%
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 0.72 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 1.82 1.56 2.11 1.80 1.57 0.95 0.87 63.20%
P/EPS 15.77 14.61 12.17 3.59 21.13 19.57 18.10 -8.73%
EY 6.34 6.84 8.21 27.87 4.73 5.11 5.52 9.62%
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 1.20 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