[CANONE] YoY Cumulative 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- 108.0%
YoY- 747.95%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 752,298 652,080 645,068 406,217 310,479 260,963 204,891 24.19%
PBT 55,392 39,720 -14,666 261,274 15,947 19,788 15,876 23.14%
Tax -7,127 -3,573 -1,122 -4,989 -4,522 -4,710 -4,923 6.35%
NP 48,265 36,147 -15,788 256,285 11,425 15,078 10,953 28.02%
-
NP to SH 48,230 34,773 -15,415 96,878 11,425 15,078 10,953 28.01%
-
Tax Rate 12.87% 9.00% - 1.91% 28.36% 23.80% 31.01% -
Total Cost 704,033 615,933 660,856 149,932 299,054 245,885 193,938 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 2.70% 1.91% -0.90% 9.49% 1.43% 1.98% 1.69% -
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 391.51 339.35 335.71 211.40 161.58 135.81 106.63 24.19%
EPS 25.10 18.10 -8.02 50.42 5.95 7.85 5.70 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 391.51 339.35 335.71 211.40 161.58 135.81 106.63 24.19%
EPS 25.10 18.10 -8.02 50.42 5.95 7.85 5.70 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 0.81 0.96 0.65 1.41 1.56 2.42 3.58 -21.93%
P/EPS 12.63 18.01 -27.17 5.91 42.38 41.93 67.02 -24.27%
EY 7.92 5.55 -3.68 16.92 2.36 2.39 1.49 32.08%
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 0.84 0.87 0.86 1.63 1.52 2.53 3.33 -20.50%
P/EPS 13.15 16.30 -36.02 6.84 41.37 43.71 62.28 -22.82%
EY 7.61 6.13 -2.78 14.61 2.42 2.29 1.61 29.53%
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