[CANONE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 21.37%
YoY- -38.91%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 782,774 777,525 618,246 422,506 414,305 389,016 242,186 21.57%
PBT 99,760 217,062 33,245 18,470 29,217 16,028 12,844 40.68%
Tax -17,532 -13,668 -4,809 -3,352 -5,545 -2,318 -1,877 45.07%
NP 82,228 203,394 28,436 15,118 23,672 13,709 10,966 39.86%
-
NP to SH 74,201 196,849 26,682 14,365 23,516 13,485 10,822 37.79%
-
Tax Rate 17.57% 6.30% 14.47% 18.15% 18.98% 14.46% 14.61% -
Total Cost 700,546 574,130 589,810 407,388 390,633 375,306 231,220 20.27%
-
Net Worth 448,086 368,777 205,454 181,314 156,934 136,554 126,399 23.45%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 448,086 368,777 205,454 181,314 156,934 136,554 126,399 23.45%
NOSH 152,400 152,400 152,414 152,390 152,437 152,319 152,288 0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.50% 26.16% 4.60% 3.58% 5.71% 3.52% 4.53% -
ROE 16.56% 53.38% 12.99% 7.92% 14.98% 9.88% 8.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 513.63 510.19 405.64 277.25 271.79 255.40 159.03 21.55%
EPS 48.69 129.16 17.51 9.43 15.43 8.85 7.11 37.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9402 2.4198 1.348 1.1898 1.0295 0.8965 0.83 23.44%
Adjusted Per Share Value based on latest NOSH - 152,257
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 407.37 404.64 321.75 219.88 215.61 202.45 126.04 21.57%
EPS 38.62 102.44 13.89 7.48 12.24 7.02 5.63 37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3319 1.9192 1.0692 0.9436 0.8167 0.7107 0.6578 23.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.48 2.57 0.99 1.14 0.94 0.80 1.00 -
P/RPS 0.68 0.50 0.24 0.41 0.35 0.31 0.63 1.27%
P/EPS 7.15 1.99 5.65 12.09 6.09 9.04 14.07 -10.65%
EY 13.99 50.26 17.68 8.27 16.41 11.07 7.11 11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 0.73 0.96 0.91 0.89 1.20 -0.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 01/12/08 29/11/07 -
Price 3.80 2.05 1.00 1.05 0.95 0.85 0.99 -
P/RPS 0.74 0.40 0.25 0.38 0.35 0.33 0.62 2.98%
P/EPS 7.80 1.59 5.71 11.14 6.16 9.60 13.93 -9.20%
EY 12.81 63.01 17.51 8.98 16.24 10.42 7.18 10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.85 0.74 0.88 0.92 0.95 1.19 1.35%

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