[CANONE] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 33.68%
YoY- 24.6%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 618,246 422,506 414,305 389,016 242,186 193,134 148,816 26.77%
PBT 33,245 18,470 29,217 16,028 12,844 16,921 15,286 13.81%
Tax -4,809 -3,352 -5,545 -2,318 -1,877 -2,344 -2,220 13.74%
NP 28,436 15,118 23,672 13,709 10,966 14,577 13,066 13.83%
-
NP to SH 26,682 14,365 23,516 13,485 10,822 14,577 13,066 12.63%
-
Tax Rate 14.47% 18.15% 18.98% 14.46% 14.61% 13.85% 14.52% -
Total Cost 589,810 407,388 390,633 375,306 231,220 178,557 135,749 27.72%
-
Net Worth 205,454 181,314 156,934 136,554 126,399 118,936 95,139 13.68%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 205,454 181,314 156,934 136,554 126,399 118,936 95,139 13.68%
NOSH 152,414 152,390 152,437 152,319 152,288 152,482 135,546 1.97%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 4.60% 3.58% 5.71% 3.52% 4.53% 7.55% 8.78% -
ROE 12.99% 7.92% 14.98% 9.88% 8.56% 12.26% 13.73% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 405.64 277.25 271.79 255.40 159.03 126.66 109.79 24.32%
EPS 17.51 9.43 15.43 8.85 7.11 9.56 9.64 10.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.348 1.1898 1.0295 0.8965 0.83 0.78 0.7019 11.48%
Adjusted Per Share Value based on latest NOSH - 152,252
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 321.75 219.88 215.61 202.45 126.04 100.51 77.45 26.77%
EPS 13.89 7.48 12.24 7.02 5.63 7.59 6.80 12.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0692 0.9436 0.8167 0.7107 0.6578 0.619 0.4951 13.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.99 1.14 0.94 0.80 1.00 0.90 0.87 -
P/RPS 0.24 0.41 0.35 0.31 0.63 0.71 0.79 -18.00%
P/EPS 5.65 12.09 6.09 9.04 14.07 9.41 9.02 -7.49%
EY 17.68 8.27 16.41 11.07 7.11 10.62 11.08 8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.96 0.91 0.89 1.20 1.15 1.24 -8.44%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 26/11/09 01/12/08 29/11/07 30/11/06 19/12/05 -
Price 1.00 1.05 0.95 0.85 0.99 0.98 0.68 -
P/RPS 0.25 0.38 0.35 0.33 0.62 0.77 0.62 -14.04%
P/EPS 5.71 11.14 6.16 9.60 13.93 10.25 7.05 -3.45%
EY 17.51 8.98 16.24 10.42 7.18 9.76 14.18 3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.92 0.95 1.19 1.26 0.97 -4.40%

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