[CANONE] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 35.34%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 772,881 789,815 630,983 449,051 405,926 413,705 260,495 19.85%
PBT 93,956 194,881 41,911 26,391 37,240 19,360 15,027 35.69%
Tax -16,686 -16,753 -7,389 -5,601 -5,764 -1,911 -2,922 33.65%
NP 77,270 178,128 34,522 20,790 31,476 17,449 12,105 36.16%
-
NP to SH 69,669 170,725 32,413 19,442 31,180 17,315 12,073 33.89%
-
Tax Rate 17.76% 8.60% 17.63% 21.22% 15.48% 9.87% 19.44% -
Total Cost 695,611 611,687 596,461 428,261 374,450 396,256 248,390 18.70%
-
Net Worth 460,613 396,984 228,622 189,951 175,190 143,863 130,997 23.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 7,620 6,096 4,571 4,570 4,570 - - -
Div Payout % 10.94% 3.57% 14.10% 23.51% 14.66% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 460,613 396,984 228,622 189,951 175,190 143,863 130,997 23.29%
NOSH 152,400 152,404 152,384 152,363 152,366 152,429 152,322 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.00% 22.55% 5.47% 4.63% 7.75% 4.22% 4.65% -
ROE 15.13% 43.01% 14.18% 10.24% 17.80% 12.04% 9.22% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 507.14 518.23 414.07 294.72 266.41 271.41 171.02 19.84%
EPS 45.71 112.02 21.27 12.76 20.46 11.36 7.92 33.89%
DPS 5.00 4.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.0224 2.6048 1.5003 1.2467 1.1498 0.9438 0.86 23.27%
Adjusted Per Share Value based on latest NOSH - 152,330
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 402.22 411.03 328.38 233.69 211.25 215.30 135.57 19.85%
EPS 36.26 88.85 16.87 10.12 16.23 9.01 6.28 33.90%
DPS 3.97 3.17 2.38 2.38 2.38 0.00 0.00 -
NAPS 2.3971 2.066 1.1898 0.9885 0.9117 0.7487 0.6817 23.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.27 2.35 1.03 1.11 0.95 0.81 0.89 -
P/RPS 0.64 0.45 0.25 0.38 0.36 0.30 0.52 3.51%
P/EPS 7.15 2.10 4.84 8.70 4.64 7.13 11.23 -7.24%
EY 13.98 47.67 20.65 11.50 21.54 14.02 8.91 7.78%
DY 1.53 1.70 2.91 2.70 3.16 0.00 0.00 -
P/NAPS 1.08 0.90 0.69 0.89 0.83 0.86 1.03 0.79%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 -
Price 3.22 2.39 1.72 1.06 0.94 0.82 0.80 -
P/RPS 0.63 0.46 0.42 0.36 0.35 0.30 0.47 4.99%
P/EPS 7.04 2.13 8.09 8.31 4.59 7.22 10.09 -5.81%
EY 14.20 46.87 12.37 12.04 21.77 13.85 9.91 6.17%
DY 1.55 1.67 1.74 2.83 3.19 0.00 0.00 -
P/NAPS 1.07 0.92 1.15 0.85 0.82 0.87 0.93 2.36%

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