[CANONE] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.91%
YoY- 34.93%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,205,860 1,018,555 925,549 881,696 782,349 815,247 710,961 9.20%
PBT 76,810 97,436 95,436 100,574 82,887 108,167 160,639 -11.56%
Tax -20,674 -18,935 -18,884 -13,702 -17,810 -19,717 -10,835 11.36%
NP 56,136 78,501 76,552 86,872 65,077 88,450 149,804 -15.08%
-
NP to SH 56,136 78,501 76,552 78,655 58,294 79,685 146,447 -14.76%
-
Tax Rate 26.92% 19.43% 19.79% 13.62% 21.49% 18.23% 6.74% -
Total Cost 1,149,724 940,054 848,997 794,824 717,272 726,797 561,157 12.69%
-
Net Worth 815,055 773,358 682,406 489,443 475,061 433,014 352,043 15.01%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,686 7,686 7,686 7,620 7,620 6,095 4,570 9.04%
Div Payout % 13.69% 9.79% 10.04% 9.69% 13.07% 7.65% 3.12% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 815,055 773,358 682,406 489,443 475,061 433,014 352,043 15.01%
NOSH 192,153 192,153 192,153 192,153 152,400 152,400 152,400 3.93%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.66% 7.71% 8.27% 9.85% 8.32% 10.85% 21.07% -
ROE 6.89% 10.15% 11.22% 16.07% 12.27% 18.40% 41.60% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 627.55 530.08 481.72 550.16 513.35 534.94 466.51 5.06%
EPS 29.21 40.85 39.84 49.08 38.25 52.29 96.09 -17.99%
DPS 4.00 4.00 4.00 4.75 5.00 4.00 3.00 4.90%
NAPS 4.2417 4.0247 3.5517 3.054 3.1172 2.8413 2.31 10.65%
Adjusted Per Share Value based on latest NOSH - 192,153
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 627.55 530.08 481.67 458.85 407.15 424.27 370.00 9.20%
EPS 29.21 40.85 39.84 40.93 30.34 41.47 76.21 -14.76%
DPS 4.00 4.00 4.00 3.97 3.97 3.17 2.38 9.03%
NAPS 4.2417 4.0247 3.5514 2.5472 2.4723 2.2535 1.8321 15.01%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.36 3.40 3.44 2.51 2.64 3.36 2.51 -
P/RPS 0.38 0.64 0.71 0.46 0.51 0.63 0.54 -5.68%
P/EPS 8.08 8.32 8.63 5.11 6.90 6.43 2.61 20.71%
EY 12.38 12.02 11.58 19.55 14.49 15.56 38.28 -17.14%
DY 1.69 1.18 1.16 1.89 1.89 1.19 1.20 5.87%
P/NAPS 0.56 0.84 0.97 0.82 0.85 1.18 1.09 -10.50%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 30/08/17 24/08/16 26/08/15 28/08/14 23/08/13 28/08/12 -
Price 2.50 3.30 3.36 2.06 2.52 3.39 2.79 -
P/RPS 0.40 0.62 0.70 0.37 0.49 0.63 0.60 -6.53%
P/EPS 8.56 8.08 8.43 4.20 6.59 6.48 2.90 19.75%
EY 11.69 12.38 11.86 23.82 15.18 15.42 34.44 -16.47%
DY 1.60 1.21 1.19 2.31 1.98 1.18 1.08 6.76%
P/NAPS 0.59 0.82 0.95 0.67 0.81 1.19 1.21 -11.27%

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