[CANONE] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 21.48%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 898,946 772,881 789,815 630,983 449,051 405,926 413,705 13.80%
PBT 88,088 93,956 194,881 41,911 26,391 37,240 19,360 28.71%
Tax -17,089 -16,686 -16,753 -7,389 -5,601 -5,764 -1,911 44.04%
NP 70,999 77,270 178,128 34,522 20,790 31,476 17,449 26.33%
-
NP to SH 63,776 69,669 170,725 32,413 19,442 31,180 17,315 24.25%
-
Tax Rate 19.40% 17.76% 8.60% 17.63% 21.22% 15.48% 9.87% -
Total Cost 827,947 695,611 611,687 596,461 428,261 374,450 396,256 13.06%
-
Net Worth 520,811 460,613 396,984 228,622 189,951 175,190 143,863 23.90%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 7,620 7,620 6,096 4,571 4,570 4,570 - -
Div Payout % 11.95% 10.94% 3.57% 14.10% 23.51% 14.66% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 520,811 460,613 396,984 228,622 189,951 175,190 143,863 23.90%
NOSH 152,400 152,400 152,404 152,384 152,363 152,366 152,429 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.90% 10.00% 22.55% 5.47% 4.63% 7.75% 4.22% -
ROE 12.25% 15.13% 43.01% 14.18% 10.24% 17.80% 12.04% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 589.86 507.14 518.23 414.07 294.72 266.41 271.41 13.80%
EPS 41.85 45.71 112.02 21.27 12.76 20.46 11.36 24.26%
DPS 5.00 5.00 4.00 3.00 3.00 3.00 0.00 -
NAPS 3.4174 3.0224 2.6048 1.5003 1.2467 1.1498 0.9438 23.90%
Adjusted Per Share Value based on latest NOSH - 152,336
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 467.83 402.22 411.03 328.38 233.69 211.25 215.30 13.80%
EPS 33.19 36.26 88.85 16.87 10.12 16.23 9.01 24.26%
DPS 3.97 3.97 3.17 2.38 2.38 2.38 0.00 -
NAPS 2.7104 2.3971 2.066 1.1898 0.9885 0.9117 0.7487 23.90%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.12 3.27 2.35 1.03 1.11 0.95 0.81 -
P/RPS 0.36 0.64 0.45 0.25 0.38 0.36 0.30 3.08%
P/EPS 5.07 7.15 2.10 4.84 8.70 4.64 7.13 -5.52%
EY 19.74 13.98 47.67 20.65 11.50 21.54 14.02 5.86%
DY 2.36 1.53 1.70 2.91 2.70 3.16 0.00 -
P/NAPS 0.62 1.08 0.90 0.69 0.89 0.83 0.86 -5.30%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 25/02/14 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 -
Price 2.38 3.22 2.39 1.72 1.06 0.94 0.82 -
P/RPS 0.40 0.63 0.46 0.42 0.36 0.35 0.30 4.90%
P/EPS 5.69 7.04 2.13 8.09 8.31 4.59 7.22 -3.88%
EY 17.58 14.20 46.87 12.37 12.04 21.77 13.85 4.05%
DY 2.10 1.55 1.67 1.74 2.83 3.19 0.00 -
P/NAPS 0.70 1.07 0.92 1.15 0.85 0.82 0.87 -3.55%

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