[CANONE] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 11.37%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 834,791 786,650 750,442 595,856 412,077 432,671 370,617 14.48%
PBT 73,292 106,904 179,774 37,485 29,180 29,253 17,416 27.04%
Tax -15,800 -19,651 -14,033 -6,695 -4,118 -4,331 -3,254 30.11%
NP 57,492 87,253 165,741 30,790 25,062 24,922 14,162 26.28%
-
NP to SH 51,313 78,739 160,038 28,692 24,318 24,840 13,970 24.20%
-
Tax Rate 21.56% 18.38% 7.81% 17.86% 14.11% 14.81% 18.68% -
Total Cost 777,299 699,397 584,701 565,066 387,015 407,749 356,455 13.86%
-
Net Worth 489,981 448,086 368,777 205,418 181,155 156,839 136,494 23.72%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 7,620 6,095 4,570 4,569 4,573 - - -
Div Payout % 14.85% 7.74% 2.86% 15.93% 18.81% - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 489,981 448,086 368,777 205,418 181,155 156,839 136,494 23.72%
NOSH 152,400 152,400 152,400 152,387 152,257 152,345 152,252 0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.89% 11.09% 22.09% 5.17% 6.08% 5.76% 3.82% -
ROE 10.47% 17.57% 43.40% 13.97% 13.42% 15.84% 10.23% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 547.76 516.17 492.42 391.01 270.65 284.01 243.42 14.46%
EPS 33.67 51.67 105.01 18.83 15.97 16.31 9.18 24.17%
DPS 5.00 4.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 3.2151 2.9402 2.4198 1.348 1.1898 1.0295 0.8965 23.70%
Adjusted Per Share Value based on latest NOSH - 152,387
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 434.44 409.39 390.54 310.09 214.45 225.17 192.88 14.48%
EPS 26.70 40.98 83.29 14.93 12.66 12.93 7.27 24.19%
DPS 3.97 3.17 2.38 2.38 2.38 0.00 0.00 -
NAPS 2.55 2.3319 1.9192 1.069 0.9428 0.8162 0.7103 23.72%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.44 3.48 2.57 0.99 1.14 0.94 0.80 -
P/RPS 0.45 0.67 0.52 0.25 0.42 0.33 0.33 5.30%
P/EPS 7.25 6.74 2.45 5.26 7.14 5.77 8.72 -3.02%
EY 13.80 14.85 40.86 19.02 14.01 17.35 11.47 3.12%
DY 2.05 1.15 1.17 3.03 2.63 0.00 0.00 -
P/NAPS 0.76 1.18 1.06 0.73 0.96 0.91 0.89 -2.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 27/11/13 27/11/12 24/11/11 25/11/10 26/11/09 01/12/08 -
Price 2.54 3.80 2.05 1.00 1.05 0.95 0.85 -
P/RPS 0.46 0.74 0.42 0.26 0.39 0.33 0.35 4.65%
P/EPS 7.54 7.35 1.95 5.31 6.57 5.83 9.26 -3.36%
EY 13.26 13.60 51.23 18.83 15.21 17.16 10.79 3.49%
DY 1.97 1.05 1.46 3.00 2.86 0.00 0.00 -
P/NAPS 0.79 1.29 0.85 0.74 0.88 0.92 0.95 -3.02%

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