[CANONE] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 98.14%
YoY- -24.73%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,330,905 1,213,470 1,238,218 606,837 537,313 446,936 407,860 21.76%
PBT 96,181 -39,218 389,479 33,313 38,928 48,478 48,571 12.04%
Tax -11,364 -3,182 -11,362 -10,675 -8,852 -10,530 -6,144 10.78%
NP 84,817 -42,400 378,117 22,638 30,076 37,948 42,427 12.22%
-
NP to SH 83,602 -41,891 125,968 22,638 30,076 37,948 38,723 13.67%
-
Tax Rate 11.82% - 2.92% 32.04% 22.74% 21.72% 12.65% -
Total Cost 1,246,088 1,255,870 860,101 584,199 507,237 408,988 365,433 22.66%
-
Net Worth 1,871,089 1,689,582 1,175,207 815,055 773,358 682,469 489,443 25.01%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,871,089 1,689,582 1,175,207 815,055 773,358 682,469 489,443 25.01%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.37% -3.49% 30.54% 3.73% 5.60% 8.49% 10.40% -
ROE 4.47% -2.48% 10.72% 2.78% 3.89% 5.56% 7.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 692.63 631.51 644.39 315.81 279.63 232.59 254.49 18.14%
EPS 43.51 -21.80 65.56 11.78 15.65 19.75 24.77 9.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7375 8.7929 6.116 4.2417 4.0247 3.5517 3.054 21.29%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 692.63 631.51 644.39 315.81 279.63 232.59 212.26 21.76%
EPS 43.51 -21.80 65.56 11.78 15.65 19.75 20.15 13.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7375 8.7929 6.116 4.2417 4.0247 3.5517 2.5472 25.01%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.19 2.64 3.65 2.36 3.40 3.44 2.51 -
P/RPS 0.46 0.42 0.57 0.75 1.22 1.48 0.99 -11.98%
P/EPS 7.33 -12.11 5.57 20.03 21.72 17.42 10.39 -5.64%
EY 13.64 -8.26 17.96 4.99 4.60 5.74 9.63 5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.60 0.56 0.84 0.97 0.82 -14.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 23/08/18 30/08/17 24/08/16 26/08/15 -
Price 3.24 2.65 3.11 2.50 3.30 3.36 2.06 -
P/RPS 0.47 0.42 0.48 0.79 1.18 1.44 0.81 -8.66%
P/EPS 7.45 -12.16 4.74 21.22 21.08 17.01 8.53 -2.22%
EY 13.43 -8.23 21.08 4.71 4.74 5.88 11.73 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.30 0.51 0.59 0.82 0.95 0.67 -11.12%

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