[CANONE] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 732.0%
YoY- 747.95%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,009,192 2,608,320 2,580,272 1,624,868 1,241,916 1,043,852 819,564 24.19%
PBT 221,568 158,880 -58,664 1,045,096 63,788 79,152 63,504 23.14%
Tax -28,508 -14,292 -4,488 -19,956 -18,088 -18,840 -19,692 6.35%
NP 193,060 144,588 -63,152 1,025,140 45,700 60,312 43,812 28.02%
-
NP to SH 192,920 139,092 -61,660 387,512 45,700 60,312 43,812 28.01%
-
Tax Rate 12.87% 9.00% - 1.91% 28.36% 23.80% 31.01% -
Total Cost 2,816,132 2,463,732 2,643,424 599,728 1,196,216 983,540 775,752 23.95%
-
Net Worth 1,784,813 1,821,572 1,718,193 1,021,024 798,741 761,636 647,901 18.38%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,784,813 1,821,572 1,718,193 1,021,024 798,741 761,636 647,901 18.38%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 6.42% 5.54% -2.45% 63.09% 3.68% 5.78% 5.35% -
ROE 10.81% 7.64% -3.59% 37.95% 5.72% 7.92% 6.76% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1,566.04 1,357.42 1,342.82 845.61 646.32 543.24 426.52 24.19%
EPS 100.40 72.40 -32.08 201.68 23.80 31.40 22.80 28.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.2885 9.4798 8.9418 5.3136 4.1568 3.9637 3.3718 18.38%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 1,566.04 1,357.42 1,342.82 845.61 646.32 543.24 426.52 24.19%
EPS 100.40 72.40 -32.08 201.68 23.80 31.40 22.80 28.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.2885 9.4798 8.9418 5.3136 4.1568 3.9637 3.3718 18.38%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 3.17 3.26 2.18 2.98 2.52 3.29 3.82 -
P/RPS 0.20 0.24 0.16 0.35 0.39 0.61 0.90 -22.16%
P/EPS 3.16 4.50 -6.79 1.48 10.60 10.48 16.75 -24.25%
EY 31.67 22.20 -14.72 67.67 9.44 9.54 5.97 32.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.24 0.56 0.61 0.83 1.13 -18.13%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 08/06/21 04/06/20 31/05/19 31/05/18 31/05/17 27/05/16 -
Price 3.30 2.95 2.89 3.45 2.46 3.43 3.55 -
P/RPS 0.21 0.22 0.22 0.41 0.38 0.63 0.83 -20.46%
P/EPS 3.29 4.08 -9.01 1.71 10.34 10.93 15.57 -22.81%
EY 30.42 24.54 -11.10 58.45 9.67 9.15 6.42 29.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.31 0.32 0.65 0.59 0.87 1.05 -16.33%

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