[CANONE] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 42.05%
YoY- 86.73%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 167,298 132,171 95,197 121,942 78,855 56,347 55,553 20.16%
PBT 16,977 12,539 15,327 7,340 5,395 5,348 7,108 15.60%
Tax -3,782 -3,088 -1,605 -172 -1,515 -442 -1,580 15.65%
NP 13,195 9,451 13,722 7,168 3,880 4,906 5,528 15.59%
-
NP to SH 12,401 8,668 13,543 7,202 3,857 4,568 5,528 14.40%
-
Tax Rate 22.28% 24.63% 10.47% 2.34% 28.08% 8.26% 22.23% -
Total Cost 154,103 122,720 81,475 114,774 74,975 51,441 50,025 20.61%
-
Net Worth 217,932 190,047 152,436 143,106 131,090 123,363 112,692 11.61%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,570 4,569 4,573 - - 4,447 4,385 0.69%
Div Payout % 36.85% 52.72% 33.77% - - 97.35% 79.34% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 217,932 190,047 152,436 143,106 131,090 123,363 112,692 11.61%
NOSH 152,336 152,330 152,436 152,241 152,431 152,300 152,286 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.89% 7.15% 14.41% 5.88% 4.92% 8.71% 9.95% -
ROE 5.69% 4.56% 8.88% 5.03% 2.94% 3.70% 4.91% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 109.82 86.77 62.45 80.10 51.73 37.00 36.48 20.15%
EPS 8.14 5.69 8.89 4.73 2.53 3.00 3.63 14.40%
DPS 3.00 3.00 3.00 0.00 0.00 2.92 2.88 0.68%
NAPS 1.4306 1.2476 1.00 0.94 0.86 0.81 0.74 11.60%
Adjusted Per Share Value based on latest NOSH - 152,241
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 87.06 68.78 49.54 63.46 41.04 29.32 28.91 20.15%
EPS 6.45 4.51 7.05 3.75 2.01 2.38 2.88 14.37%
DPS 2.38 2.38 2.38 0.00 0.00 2.31 2.28 0.71%
NAPS 1.1342 0.989 0.7933 0.7448 0.6822 0.642 0.5865 11.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.03 1.11 0.95 0.81 0.89 0.95 1.00 -
P/RPS 0.94 1.28 1.52 1.01 1.72 2.57 2.74 -16.32%
P/EPS 12.65 19.51 10.69 17.12 35.17 31.67 27.55 -12.16%
EY 7.90 5.13 9.35 5.84 2.84 3.16 3.63 13.83%
DY 2.91 2.70 3.16 0.00 0.00 3.07 2.88 0.17%
P/NAPS 0.72 0.89 0.95 0.86 1.03 1.17 1.35 -9.94%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 28/02/06 -
Price 1.72 1.06 0.94 0.82 0.80 0.90 1.00 -
P/RPS 1.57 1.22 1.51 1.02 1.55 2.43 2.74 -8.85%
P/EPS 21.13 18.63 10.58 17.33 31.62 30.01 27.55 -4.32%
EY 4.73 5.37 9.45 5.77 3.16 3.33 3.63 4.50%
DY 1.74 2.83 3.19 0.00 0.00 3.24 2.88 -8.05%
P/NAPS 1.20 0.85 0.94 0.87 0.93 1.11 1.35 -1.94%

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