[CANONE] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
04-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.6%
YoY- 360.27%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,530,126 2,575,324 2,690,267 2,953,866 2,715,015 2,329,830 1,858,600 22.71%
PBT 12,000 530,472 534,861 687,618 963,558 415,861 421,378 -90.57%
Tax 68,917 77,387 -11,181 -15,494 -19,361 -20,531 -19,322 -
NP 80,917 607,859 523,680 672,124 944,197 395,330 402,056 -65.48%
-
NP to SH 76,418 635,041 552,118 607,684 719,977 141,824 149,907 -36.05%
-
Tax Rate -574.31% -14.59% 2.09% 2.25% 2.01% 4.94% 4.59% -
Total Cost 2,449,209 1,967,465 2,166,587 2,281,742 1,770,818 1,934,500 1,456,544 41.18%
-
Net Worth 1,780,489 1,760,044 1,689,582 1,718,193 1,733,027 1,174,477 1,175,207 31.74%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 7,686 11,529 11,529 11,529 11,529 7,686 7,686 0.00%
Div Payout % 10.06% 1.82% 2.09% 1.90% 1.60% 5.42% 5.13% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,780,489 1,760,044 1,689,582 1,718,193 1,733,027 1,174,477 1,175,207 31.74%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.20% 23.60% 19.47% 22.75% 34.78% 16.97% 21.63% -
ROE 4.29% 36.08% 32.68% 35.37% 41.54% 12.08% 12.76% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,316.72 1,340.25 1,400.07 1,537.25 1,412.94 1,212.49 967.25 22.71%
EPS 39.77 330.49 287.33 316.25 374.69 73.81 78.01 -36.05%
DPS 4.00 6.00 6.00 6.00 6.00 4.00 4.00 0.00%
NAPS 9.266 9.1596 8.7929 8.9418 9.019 6.1122 6.116 31.74%
Adjusted Per Share Value based on latest NOSH - 192,153
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1,316.72 1,340.25 1,400.07 1,537.25 1,412.94 1,212.49 967.25 22.71%
EPS 39.77 330.49 287.33 316.25 374.69 73.81 78.01 -36.05%
DPS 4.00 6.00 6.00 6.00 6.00 4.00 4.00 0.00%
NAPS 9.266 9.1596 8.7929 8.9418 9.019 6.1122 6.116 31.74%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.79 2.49 2.64 2.18 2.87 3.17 3.65 -
P/RPS 0.21 0.19 0.19 0.14 0.20 0.26 0.38 -32.53%
P/EPS 7.02 0.75 0.92 0.69 0.77 4.29 4.68 30.87%
EY 14.25 132.73 108.84 145.07 130.55 23.28 21.37 -23.58%
DY 1.43 2.41 2.27 2.75 2.09 1.26 1.10 19.01%
P/NAPS 0.30 0.27 0.30 0.24 0.32 0.52 0.60 -36.87%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 04/06/20 28/02/20 28/11/19 29/08/19 -
Price 2.87 2.69 2.65 2.89 2.99 3.23 3.11 -
P/RPS 0.22 0.20 0.19 0.19 0.21 0.27 0.32 -22.01%
P/EPS 7.22 0.81 0.92 0.91 0.80 4.38 3.99 48.22%
EY 13.86 122.86 108.43 109.43 125.31 22.85 25.09 -32.55%
DY 1.39 2.23 2.26 2.08 2.01 1.24 1.29 5.07%
P/NAPS 0.31 0.29 0.30 0.32 0.33 0.53 0.51 -28.13%

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