[CANONE] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 8.2%
YoY- -6.92%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,101,862 1,206,164 1,114,028 880,712 866,950 865,321 782,774 17.88%
PBT 529,602 64,741 79,873 101,237 108,174 72,208 99,760 32.06%
Tax -22,441 -19,912 -18,538 -19,118 -15,010 -16,350 -17,532 4.19%
NP 507,161 44,829 61,334 82,118 93,164 55,857 82,228 35.40%
-
NP to SH 169,153 44,829 61,334 82,118 88,225 49,726 74,201 14.71%
-
Tax Rate 4.24% 30.76% 23.21% 18.88% 13.88% 22.64% 17.57% -
Total Cost 1,594,701 1,161,334 1,052,693 798,593 773,786 809,464 700,546 14.68%
-
Net Worth 1,174,477 820,858 780,179 708,756 624,670 489,981 448,086 17.41%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,174,477 820,858 780,179 708,756 624,670 489,981 448,086 17.41%
NOSH 192,153 192,153 192,153 192,153 192,153 152,400 152,400 3.93%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 24.13% 3.72% 5.51% 9.32% 10.75% 6.46% 10.50% -
ROE 14.40% 5.46% 7.86% 11.59% 14.12% 10.15% 16.56% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,093.85 627.71 579.76 458.34 451.18 567.80 513.63 13.42%
EPS 88.03 23.33 31.92 42.73 52.39 32.63 48.69 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1122 4.2719 4.0602 3.6885 3.2509 3.2151 2.9402 12.96%
Adjusted Per Share Value based on latest NOSH - 192,153
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,093.85 627.71 579.76 458.34 451.18 450.33 407.37 17.88%
EPS 88.03 23.33 31.92 42.73 52.39 25.88 38.62 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1122 4.2719 4.0602 3.6885 3.2509 2.55 2.3319 17.41%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 3.17 2.30 2.93 3.39 2.31 2.44 3.48 -
P/RPS 0.29 0.37 0.51 0.74 0.51 0.43 0.68 -13.23%
P/EPS 3.60 9.86 9.18 7.93 5.03 7.48 7.15 -10.80%
EY 27.77 10.14 10.89 12.61 19.88 13.37 13.99 12.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.72 0.92 0.71 0.76 1.18 -12.76%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 28/11/18 29/11/17 23/11/16 25/11/15 20/11/14 27/11/13 -
Price 3.23 2.00 2.76 3.74 4.20 2.54 3.80 -
P/RPS 0.30 0.32 0.48 0.82 0.93 0.45 0.74 -13.96%
P/EPS 3.67 8.57 8.65 8.75 9.15 7.78 7.80 -11.80%
EY 27.25 11.67 11.57 11.43 10.93 12.85 12.81 13.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.68 1.01 1.29 0.79 1.29 -13.77%

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