[CANONE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 112.93%
YoY- 74.38%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 583,144 463,685 316,880 310,729 291,762 181,640 144,851 26.10%
PBT 162,797 24,934 13,853 21,913 12,021 9,633 12,691 52.94%
Tax -10,251 -3,607 -2,514 -4,159 -1,739 -1,408 -1,758 34.12%
NP 152,546 21,327 11,339 17,754 10,282 8,225 10,933 55.09%
-
NP to SH 147,637 20,012 10,774 17,637 10,114 8,117 10,933 54.25%
-
Tax Rate 6.30% 14.47% 18.15% 18.98% 14.47% 14.62% 13.85% -
Total Cost 430,598 442,358 305,541 292,975 281,480 173,415 133,918 21.46%
-
Net Worth 368,777 205,454 181,314 156,934 136,554 126,399 118,936 20.73%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 368,777 205,454 181,314 156,934 136,554 126,399 118,936 20.73%
NOSH 152,400 152,414 152,390 152,437 152,319 152,288 152,482 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.16% 4.60% 3.58% 5.71% 3.52% 4.53% 7.55% -
ROE 40.03% 9.74% 5.94% 11.24% 7.41% 6.42% 9.19% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 382.64 304.23 207.94 203.84 191.55 119.27 95.00 26.11%
EPS 96.87 13.13 7.07 11.57 6.64 5.33 7.17 54.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4198 1.348 1.1898 1.0295 0.8965 0.83 0.78 20.74%
Adjusted Per Share Value based on latest NOSH - 152,345
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 303.48 241.31 164.91 161.71 151.84 94.53 75.38 26.10%
EPS 76.83 10.41 5.61 9.18 5.26 4.22 5.69 54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9192 1.0692 0.9436 0.8167 0.7107 0.6578 0.619 20.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.57 0.99 1.14 0.94 0.80 1.00 0.90 -
P/RPS 0.67 0.33 0.55 0.46 0.42 0.84 0.95 -5.64%
P/EPS 2.65 7.54 16.12 8.12 12.05 18.76 12.55 -22.81%
EY 37.69 13.26 6.20 12.31 8.30 5.33 7.97 29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 0.96 0.91 0.89 1.20 1.15 -1.34%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 24/11/11 25/11/10 26/11/09 01/12/08 29/11/07 30/11/06 -
Price 2.05 1.00 1.05 0.95 0.85 0.99 0.98 -
P/RPS 0.54 0.33 0.50 0.47 0.44 0.83 1.03 -10.19%
P/EPS 2.12 7.62 14.85 8.21 12.80 18.57 13.67 -26.68%
EY 47.26 13.13 6.73 12.18 7.81 5.38 7.32 36.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.74 0.88 0.92 0.95 1.19 1.26 -6.34%

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