[CANONE] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.93%
YoY- 637.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 650,213 648,991 587,081 583,144 463,685 316,880 310,729 13.08%
PBT 81,131 54,156 74,820 162,797 24,934 13,853 21,913 24.36%
Tax -11,258 -12,263 -13,149 -10,251 -3,607 -2,514 -4,159 18.04%
NP 69,873 41,893 61,671 152,546 21,327 11,339 17,754 25.63%
-
NP to SH 66,169 37,295 55,651 147,637 20,012 10,774 17,637 24.64%
-
Tax Rate 13.88% 22.64% 17.57% 6.30% 14.47% 18.15% 18.98% -
Total Cost 580,340 607,098 525,410 430,598 442,358 305,541 292,975 12.06%
-
Net Worth 624,670 489,981 448,086 368,777 205,454 181,314 156,934 25.87%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 624,670 489,981 448,086 368,777 205,454 181,314 156,934 25.87%
NOSH 192,153 152,400 152,400 152,400 152,414 152,390 152,437 3.93%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.75% 6.46% 10.50% 26.16% 4.60% 3.58% 5.71% -
ROE 10.59% 7.61% 12.42% 40.03% 9.74% 5.94% 11.24% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 338.38 425.85 385.22 382.64 304.23 207.94 203.84 8.81%
EPS 39.29 24.47 36.52 96.87 13.13 7.07 11.57 22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2509 3.2151 2.9402 2.4198 1.348 1.1898 1.0295 21.11%
Adjusted Per Share Value based on latest NOSH - 152,400
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 338.38 337.75 305.53 303.48 241.31 164.91 161.71 13.08%
EPS 39.29 19.41 28.96 76.83 10.41 5.61 9.18 27.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2509 2.55 2.3319 1.9192 1.0692 0.9436 0.8167 25.87%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.31 2.44 3.48 2.57 0.99 1.14 0.94 -
P/RPS 0.68 0.57 0.90 0.67 0.33 0.55 0.46 6.72%
P/EPS 6.71 9.97 9.53 2.65 7.54 16.12 8.12 -3.12%
EY 14.91 10.03 10.49 37.69 13.26 6.20 12.31 3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 1.18 1.06 0.73 0.96 0.91 -4.05%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 -
Price 4.20 2.54 3.80 2.05 1.00 1.05 0.95 -
P/RPS 1.24 0.60 0.99 0.54 0.33 0.50 0.47 17.54%
P/EPS 12.20 10.38 10.41 2.12 7.62 14.85 8.21 6.82%
EY 8.20 9.63 9.61 47.26 13.13 6.73 12.18 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.79 1.29 0.85 0.74 0.88 0.92 5.79%

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