[CANONE] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.93%
YoY- 10.14%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 595,856 412,077 432,671 370,617 237,987 200,403 111,353 32.23%
PBT 37,485 29,180 29,253 17,416 14,979 19,797 11,465 21.81%
Tax -6,695 -4,118 -4,331 -3,254 -1,849 -3,339 -1,665 26.08%
NP 30,790 25,062 24,922 14,162 13,130 16,458 9,800 21.01%
-
NP to SH 28,692 24,318 24,840 13,970 12,684 16,458 9,800 19.59%
-
Tax Rate 17.86% 14.11% 14.81% 18.68% 12.34% 16.87% 14.52% -
Total Cost 565,066 387,015 407,749 356,455 224,857 183,945 101,553 33.09%
-
Net Worth 205,418 181,155 156,839 136,494 126,304 119,017 102,307 12.31%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,569 4,573 - - 4,447 4,385 - -
Div Payout % 15.93% 18.81% - - 35.06% 26.65% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 205,418 181,155 156,839 136,494 126,304 119,017 102,307 12.31%
NOSH 152,387 152,257 152,345 152,252 152,173 152,586 145,757 0.74%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.17% 6.08% 5.76% 3.82% 5.52% 8.21% 8.80% -
ROE 13.97% 13.42% 15.84% 10.23% 10.04% 13.83% 9.58% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 391.01 270.65 284.01 243.42 156.39 131.34 76.40 31.25%
EPS 18.83 15.97 16.31 9.18 8.34 10.79 6.72 18.72%
DPS 3.00 3.00 0.00 0.00 2.92 2.88 0.00 -
NAPS 1.348 1.1898 1.0295 0.8965 0.83 0.78 0.7019 11.48%
Adjusted Per Share Value based on latest NOSH - 152,252
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 310.09 214.45 225.17 192.88 123.85 104.29 57.95 32.23%
EPS 14.93 12.66 12.93 7.27 6.60 8.57 5.10 19.59%
DPS 2.38 2.38 0.00 0.00 2.31 2.28 0.00 -
NAPS 1.069 0.9428 0.8162 0.7103 0.6573 0.6194 0.5324 12.31%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.99 1.14 0.94 0.80 1.00 0.90 0.87 -
P/RPS 0.25 0.42 0.33 0.33 0.64 0.69 1.14 -22.33%
P/EPS 5.26 7.14 5.77 8.72 12.00 8.34 12.94 -13.92%
EY 19.02 14.01 17.35 11.47 8.34 11.98 7.73 16.18%
DY 3.03 2.63 0.00 0.00 2.92 3.20 0.00 -
P/NAPS 0.73 0.96 0.91 0.89 1.20 1.15 1.24 -8.44%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 26/11/09 01/12/08 29/11/07 30/11/06 - -
Price 1.00 1.05 0.95 0.85 0.99 0.98 0.00 -
P/RPS 0.26 0.39 0.33 0.35 0.63 0.75 0.00 -
P/EPS 5.31 6.57 5.83 9.26 11.88 9.09 0.00 -
EY 18.83 15.21 17.16 10.79 8.42 11.01 0.00 -
DY 3.00 2.86 0.00 0.00 2.95 2.94 0.00 -
P/NAPS 0.74 0.88 0.92 0.95 1.19 1.26 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