[CANONE] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 193.66%
YoY- 38.7%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 796,125 760,620 752,298 652,080 645,068 406,217 310,479 16.97%
PBT 43,082 9,955 55,392 39,720 -14,666 261,274 15,947 17.99%
Tax -16,717 -4,316 -7,127 -3,573 -1,122 -4,989 -4,522 24.32%
NP 26,365 5,639 48,265 36,147 -15,788 256,285 11,425 14.94%
-
NP to SH 25,674 8,051 48,230 34,773 -15,415 96,878 11,425 14.43%
-
Tax Rate 38.80% 43.36% 12.87% 9.00% - 1.91% 28.36% -
Total Cost 769,760 754,981 704,033 615,933 660,856 149,932 299,054 17.05%
-
Net Worth 1,880,159 1,841,767 1,784,813 1,821,572 1,718,193 1,021,024 798,741 15.32%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,880,159 1,841,767 1,784,813 1,821,572 1,718,193 1,021,024 798,741 15.32%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 192,153 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.31% 0.74% 6.42% 5.54% -2.45% 63.09% 3.68% -
ROE 1.37% 0.44% 2.70% 1.91% -0.90% 9.49% 1.43% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 414.32 395.84 391.51 339.35 335.71 211.40 161.58 16.97%
EPS 13.36 4.19 25.10 18.10 -8.02 50.42 5.95 14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7847 9.5849 9.2885 9.4798 8.9418 5.3136 4.1568 15.32%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 414.32 395.84 391.51 339.35 335.71 211.40 161.58 16.97%
EPS 13.36 4.19 25.10 18.10 -8.02 50.42 5.95 14.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.7847 9.5849 9.2885 9.4798 8.9418 5.3136 4.1568 15.32%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.65 2.97 3.17 3.26 2.18 2.98 2.52 -
P/RPS 0.64 0.75 0.81 0.96 0.65 1.41 1.56 -13.78%
P/EPS 19.83 70.88 12.63 18.01 -27.17 5.91 42.38 -11.87%
EY 5.04 1.41 7.92 5.55 -3.68 16.92 2.36 13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.34 0.34 0.24 0.56 0.61 -12.69%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 26/05/22 08/06/21 04/06/20 31/05/19 31/05/18 -
Price 3.27 2.99 3.30 2.95 2.89 3.45 2.46 -
P/RPS 0.79 0.76 0.84 0.87 0.86 1.63 1.52 -10.32%
P/EPS 24.47 71.36 13.15 16.30 -36.02 6.84 41.37 -8.37%
EY 4.09 1.40 7.61 6.13 -2.78 14.61 2.42 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.36 0.31 0.32 0.65 0.59 -9.22%

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