[CANONE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -18.06%
YoY- -45.59%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 770,780 772,881 786,650 815,247 795,526 782,713 750,442 1.80%
PBT 85,263 93,956 106,904 108,167 124,310 194,881 179,774 -39.21%
Tax -15,871 -16,686 -19,651 -19,717 -18,631 -16,753 -14,033 8.55%
NP 69,392 77,270 87,253 88,450 105,679 178,128 165,741 -44.06%
-
NP to SH 62,193 69,669 78,739 79,685 97,249 170,725 160,038 -46.77%
-
Tax Rate 18.61% 17.76% 18.38% 18.23% 14.99% 8.60% 7.81% -
Total Cost 701,388 695,611 699,397 726,797 689,847 604,585 584,701 12.90%
-
Net Worth 470,809 460,613 448,086 433,014 414,528 396,944 368,777 17.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 7,620 7,620 6,095 6,095 6,095 6,095 4,570 40.65%
Div Payout % 12.25% 10.94% 7.74% 7.65% 6.27% 3.57% 2.86% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 470,809 460,613 448,086 433,014 414,528 396,944 368,777 17.70%
NOSH 152,400 152,400 152,400 152,400 152,400 152,400 152,400 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.00% 10.00% 11.09% 10.85% 13.28% 22.76% 22.09% -
ROE 13.21% 15.13% 17.57% 18.40% 23.46% 43.01% 43.40% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 505.76 507.14 516.17 534.94 522.00 513.63 492.42 1.79%
EPS 40.81 45.71 51.67 52.29 63.81 112.03 105.01 -46.77%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 3.00 40.61%
NAPS 3.0893 3.0224 2.9402 2.8413 2.72 2.6048 2.4198 17.70%
Adjusted Per Share Value based on latest NOSH - 152,400
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 401.13 402.22 409.39 424.27 414.01 407.34 390.54 1.80%
EPS 32.37 36.26 40.98 41.47 50.61 88.85 83.29 -46.77%
DPS 3.97 3.97 3.17 3.17 3.17 3.17 2.38 40.69%
NAPS 2.4502 2.3971 2.3319 2.2535 2.1573 2.0658 1.9192 17.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.15 3.27 3.48 3.36 2.31 2.35 2.57 -
P/RPS 0.62 0.64 0.67 0.63 0.44 0.46 0.52 12.45%
P/EPS 7.72 7.15 6.74 6.43 3.62 2.10 2.45 115.08%
EY 12.96 13.98 14.85 15.56 27.62 47.67 40.86 -53.52%
DY 1.59 1.53 1.15 1.19 1.73 1.70 1.17 22.71%
P/NAPS 1.02 1.08 1.18 1.18 0.85 0.90 1.06 -2.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 25/02/14 27/11/13 23/08/13 29/05/13 27/02/13 27/11/12 -
Price 2.69 3.22 3.80 3.39 3.45 2.39 2.05 -
P/RPS 0.53 0.63 0.74 0.63 0.66 0.47 0.42 16.79%
P/EPS 6.59 7.04 7.35 6.48 5.41 2.13 1.95 125.36%
EY 15.17 14.20 13.60 15.42 18.50 46.88 51.23 -55.60%
DY 1.86 1.55 1.05 1.18 1.16 1.67 1.46 17.53%
P/NAPS 0.87 1.07 1.29 1.19 1.27 0.92 0.85 1.56%

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