[CANONE] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -8.8%
YoY- -27.67%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,858,600 1,322,957 1,227,219 1,205,438 1,205,860 1,185,852 1,136,336 38.94%
PBT 421,378 310,537 65,210 71,078 76,810 78,586 82,427 197.64%
Tax -19,322 -19,101 -18,634 -19,882 -20,674 -18,664 -18,852 1.65%
NP 402,056 291,436 46,576 51,196 56,136 59,922 63,575 243.13%
-
NP to SH 149,907 132,029 46,576 51,196 56,136 59,922 63,575 77.43%
-
Tax Rate 4.59% 6.15% 28.58% 27.97% 26.92% 23.75% 22.87% -
Total Cost 1,456,544 1,031,521 1,180,643 1,154,242 1,149,724 1,125,930 1,072,761 22.68%
-
Net Worth 1,175,207 1,021,024 830,773 820,858 815,055 798,741 793,246 30.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,686 7,686 7,686 7,686 7,686 7,686 7,686 0.00%
Div Payout % 5.13% 5.82% 16.50% 15.01% 13.69% 12.83% 12.09% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,175,207 1,021,024 830,773 820,858 815,055 798,741 793,246 30.05%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 21.63% 22.03% 3.80% 4.25% 4.66% 5.05% 5.59% -
ROE 12.76% 12.93% 5.61% 6.24% 6.89% 7.50% 8.01% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 967.25 688.49 638.67 627.33 627.55 617.14 591.37 38.94%
EPS 78.01 68.71 24.24 26.64 29.21 31.18 33.09 77.41%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 4.1282 30.05%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 967.25 688.49 638.67 627.33 627.55 617.14 591.37 38.94%
EPS 78.01 68.71 24.24 26.64 29.21 31.18 33.09 77.41%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 6.116 5.3136 4.3235 4.2719 4.2417 4.1568 4.1282 30.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.65 2.98 1.98 2.30 2.36 2.52 2.89 -
P/RPS 0.38 0.43 0.31 0.37 0.38 0.41 0.49 -15.62%
P/EPS 4.68 4.34 8.17 8.63 8.08 8.08 8.73 -34.08%
EY 21.37 23.06 12.24 11.58 12.38 12.37 11.45 51.76%
DY 1.10 1.34 2.02 1.74 1.69 1.59 1.38 -14.06%
P/NAPS 0.60 0.56 0.46 0.54 0.56 0.61 0.70 -9.79%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 28/02/19 28/11/18 23/08/18 31/05/18 28/02/18 -
Price 3.11 3.43 2.69 2.00 2.50 2.46 2.85 -
P/RPS 0.32 0.50 0.42 0.32 0.40 0.40 0.48 -23.74%
P/EPS 3.99 4.99 11.10 7.51 8.56 7.89 8.61 -40.19%
EY 25.09 20.03 9.01 13.32 11.69 12.68 11.61 67.38%
DY 1.29 1.17 1.49 2.00 1.60 1.63 1.40 -5.32%
P/NAPS 0.51 0.65 0.62 0.47 0.59 0.59 0.69 -18.29%

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