[CANONE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.37%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 710,961 681,629 630,983 595,856 550,545 487,286 449,051 35.87%
PBT 160,639 131,407 41,923 37,485 34,438 28,576 26,392 233.73%
Tax -10,835 -9,052 -7,389 -6,695 -6,636 -5,985 -5,601 55.31%
NP 149,804 122,355 34,534 30,790 27,802 22,591 20,791 273.49%
-
NP to SH 146,447 119,808 32,425 28,692 25,762 20,937 19,443 284.72%
-
Tax Rate 6.74% 6.89% 17.63% 17.86% 19.27% 20.94% 21.22% -
Total Cost 561,157 559,274 596,449 565,066 522,743 464,695 428,260 19.76%
-
Net Worth 352,043 314,309 217,932 205,418 202,059 193,641 190,047 50.88%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,570 4,570 4,570 4,569 4,569 4,569 4,569 0.01%
Div Payout % 3.12% 3.81% 14.09% 15.93% 17.74% 21.83% 23.50% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 352,043 314,309 217,932 205,418 202,059 193,641 190,047 50.88%
NOSH 152,400 152,400 152,336 152,387 152,279 152,162 152,330 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.07% 17.95% 5.47% 5.17% 5.05% 4.64% 4.63% -
ROE 41.60% 38.12% 14.88% 13.97% 12.75% 10.81% 10.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 466.51 447.26 414.20 391.01 361.54 320.24 294.79 35.83%
EPS 96.09 78.61 21.29 18.83 16.92 13.76 12.76 284.66%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 2.31 2.0624 1.4306 1.348 1.3269 1.2726 1.2476 50.84%
Adjusted Per Share Value based on latest NOSH - 152,387
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 370.00 354.73 328.38 310.09 286.51 253.59 233.69 35.88%
EPS 76.21 62.35 16.87 14.93 13.41 10.90 10.12 284.67%
DPS 2.38 2.38 2.38 2.38 2.38 2.38 2.38 0.00%
NAPS 1.8321 1.6357 1.1342 1.069 1.0516 1.0077 0.989 50.89%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.51 1.80 1.03 0.99 1.01 1.08 1.11 -
P/RPS 0.54 0.40 0.25 0.25 0.28 0.34 0.38 26.42%
P/EPS 2.61 2.29 4.84 5.26 5.97 7.85 8.70 -55.21%
EY 38.28 43.67 20.67 19.02 16.75 12.74 11.50 123.10%
DY 1.20 1.67 2.91 3.03 2.97 2.78 2.70 -41.79%
P/NAPS 1.09 0.87 0.72 0.73 0.76 0.85 0.89 14.48%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 28/02/12 24/11/11 15/08/11 26/05/11 24/02/11 -
Price 2.79 2.15 1.72 1.00 0.985 1.00 1.06 -
P/RPS 0.60 0.48 0.42 0.26 0.27 0.31 0.36 40.61%
P/EPS 2.90 2.73 8.08 5.31 5.82 7.27 8.30 -50.42%
EY 34.44 36.56 12.38 18.83 17.18 13.76 12.04 101.63%
DY 1.08 1.40 1.74 3.00 3.05 3.00 2.83 -47.41%
P/NAPS 1.21 1.04 1.20 0.74 0.74 0.79 0.85 26.57%

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