[CANONE] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.61%
YoY- -22.74%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 449,051 405,926 413,704 260,495 201,197 166,906 21.87%
PBT 26,392 37,240 19,361 15,026 18,037 18,573 7.27%
Tax -5,601 -5,764 -1,911 -2,922 -2,201 -3,245 11.52%
NP 20,791 31,476 17,450 12,104 15,836 15,328 6.28%
-
NP to SH 19,443 31,181 17,315 11,973 15,498 15,328 4.86%
-
Tax Rate 21.22% 15.48% 9.87% 19.45% 12.20% 17.47% -
Total Cost 428,260 374,450 396,254 248,391 185,361 151,578 23.07%
-
Net Worth 190,047 152,436 143,106 131,090 123,363 112,692 11.01%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,569 4,573 - - 4,447 4,385 0.82%
Div Payout % 23.50% 14.67% - - 28.70% 28.61% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 190,047 152,436 143,106 131,090 123,363 112,692 11.01%
NOSH 152,330 152,436 152,241 152,431 152,300 152,286 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 4.63% 7.75% 4.22% 4.65% 7.87% 9.18% -
ROE 10.23% 20.46% 12.10% 9.13% 12.56% 13.60% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 294.79 266.29 271.74 170.89 132.11 109.60 21.86%
EPS 12.76 20.46 11.37 7.85 10.18 10.07 4.84%
DPS 3.00 3.00 0.00 0.00 2.92 2.88 0.81%
NAPS 1.2476 1.00 0.94 0.86 0.81 0.74 11.00%
Adjusted Per Share Value based on latest NOSH - 152,431
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 233.69 211.25 215.30 135.57 104.71 86.86 21.87%
EPS 10.12 16.23 9.01 6.23 8.07 7.98 4.86%
DPS 2.38 2.38 0.00 0.00 2.31 2.28 0.86%
NAPS 0.989 0.7933 0.7448 0.6822 0.642 0.5865 11.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.11 0.95 0.81 0.89 0.95 1.00 -
P/RPS 0.38 0.36 0.30 0.52 0.72 0.91 -16.01%
P/EPS 8.70 4.64 7.12 11.33 9.34 9.94 -2.62%
EY 11.50 21.53 14.04 8.83 10.71 10.07 2.68%
DY 2.70 3.16 0.00 0.00 3.07 2.88 -1.28%
P/NAPS 0.89 0.95 0.86 1.03 1.17 1.35 -7.99%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 - -
Price 1.06 0.94 0.82 0.80 0.90 0.00 -
P/RPS 0.36 0.35 0.30 0.47 0.68 0.00 -
P/EPS 8.30 4.60 7.21 10.19 8.84 0.00 -
EY 12.04 21.76 13.87 9.82 11.31 0.00 -
DY 2.83 3.19 0.00 0.00 3.24 0.00 -
P/NAPS 0.85 0.94 0.87 0.93 1.11 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