[CANONE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 41.75%
YoY- 1.11%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 405,926 413,705 260,495 201,197 167,165 0 -
PBT 37,240 19,360 15,027 18,037 18,573 0 -
Tax -5,764 -1,911 -2,922 -2,201 -3,245 0 -
NP 31,476 17,449 12,105 15,836 15,328 0 -
-
NP to SH 31,180 17,315 12,073 15,498 15,328 0 -
-
Tax Rate 15.48% 9.87% 19.44% 12.20% 17.47% - -
Total Cost 374,450 396,256 248,390 185,361 151,837 0 -
-
Net Worth 175,190 143,863 130,997 123,467 103,491 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,570 - - 4,450 4,027 - -
Div Payout % 14.66% - - 28.72% 26.28% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 175,190 143,863 130,997 123,467 103,491 0 -
NOSH 152,366 152,429 152,322 152,428 139,854 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 7.75% 4.22% 4.65% 7.87% 9.17% 0.00% -
ROE 17.80% 12.04% 9.22% 12.55% 14.81% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 266.41 271.41 171.02 131.99 119.53 0.00 -
EPS 20.46 11.36 7.92 10.17 10.96 0.00 -
DPS 3.00 0.00 0.00 2.92 2.88 0.00 -
NAPS 1.1498 0.9438 0.86 0.81 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,300
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 211.25 215.30 135.57 104.71 87.00 0.00 -
EPS 16.23 9.01 6.28 8.07 7.98 0.00 -
DPS 2.38 0.00 0.00 2.32 2.10 0.00 -
NAPS 0.9117 0.7487 0.6817 0.6425 0.5386 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.95 0.81 0.89 0.95 1.00 0.00 -
P/RPS 0.36 0.30 0.52 0.72 0.84 0.00 -
P/EPS 4.64 7.13 11.23 9.34 9.12 0.00 -
EY 21.54 14.02 8.91 10.70 10.96 0.00 -
DY 3.16 0.00 0.00 3.07 2.88 0.00 -
P/NAPS 0.83 0.86 1.03 1.17 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/10 26/02/09 29/02/08 27/02/07 28/02/06 - -
Price 0.94 0.82 0.80 0.90 1.00 0.00 -
P/RPS 0.35 0.30 0.47 0.68 0.84 0.00 -
P/EPS 4.59 7.22 10.09 8.85 9.12 0.00 -
EY 21.77 13.85 9.91 11.30 10.96 0.00 -
DY 3.19 0.00 0.00 3.24 2.88 0.00 -
P/NAPS 0.82 0.87 0.93 1.11 1.35 0.00 -

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