[CANONE] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 73.23%
YoY- -2.0%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,476,436 1,213,674 1,074,626 893,872 815,720 850,220 831,284 19.94%
PBT 778,958 66,626 77,856 96,956 97,142 72,170 94,308 42.15%
Tax -22,724 -21,350 -17,704 -21,060 -12,288 -19,062 -16,814 5.14%
NP 756,234 45,276 60,152 75,896 84,854 53,108 77,494 46.15%
-
NP to SH 251,936 45,276 60,152 75,896 77,446 47,688 70,438 23.65%
-
Tax Rate 2.92% 32.04% 22.74% 21.72% 12.65% 26.41% 17.83% -
Total Cost 1,720,202 1,168,398 1,014,474 817,976 730,866 797,112 753,790 14.73%
-
Net Worth 1,175,207 815,055 773,358 682,469 489,443 475,061 433,014 18.09%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,175,207 815,055 773,358 682,469 489,443 475,061 433,014 18.09%
NOSH 192,153 192,153 192,153 192,153 192,153 152,400 152,400 3.93%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 30.54% 3.73% 5.60% 8.49% 10.40% 6.25% 9.32% -
ROE 21.44% 5.55% 7.78% 11.12% 15.82% 10.04% 16.27% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,288.78 631.62 559.26 465.19 508.99 557.89 545.46 15.40%
EPS 131.12 23.56 31.30 39.50 49.54 31.30 46.22 18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.116 4.2417 4.0247 3.5517 3.054 3.1172 2.8413 13.62%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 1,288.78 631.62 559.26 465.19 424.52 442.47 432.62 19.94%
EPS 131.12 23.56 31.30 39.50 40.30 24.82 36.66 23.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.116 4.2417 4.0247 3.5517 2.5472 2.4723 2.2535 18.09%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.65 2.36 3.40 3.44 2.51 2.64 3.36 -
P/RPS 0.28 0.37 0.61 0.74 0.49 0.47 0.62 -12.40%
P/EPS 2.78 10.02 10.86 8.71 5.19 8.44 7.27 -14.79%
EY 35.92 9.98 9.21 11.48 19.25 11.85 13.76 17.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.84 0.97 0.82 0.85 1.18 -10.65%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 23/08/18 30/08/17 24/08/16 26/08/15 28/08/14 23/08/13 -
Price 3.11 2.50 3.30 3.36 2.06 2.52 3.39 -
P/RPS 0.24 0.40 0.59 0.72 0.40 0.45 0.62 -14.62%
P/EPS 2.37 10.61 10.54 8.51 4.26 8.05 7.33 -17.14%
EY 42.16 9.42 9.49 11.76 23.46 12.42 13.63 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.82 0.95 0.67 0.81 1.19 -13.16%

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