[CANONE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CANONE] CAN-ONE BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 25.53%
YoY- 80.08%
Quarter Report
Latest QR
Upcoming QR
CANONE's Result
CANONE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 782,713 630,983 449,051 405,926 413,704 260,495 201,197 25.38%
PBT 194,881 41,923 26,392 37,240 19,361 15,026 18,037 48.63%
Tax -16,753 -7,389 -5,601 -5,764 -1,911 -2,922 -2,201 40.20%
NP 178,128 34,534 20,791 31,476 17,450 12,104 15,836 49.63%
-
NP to SH 170,725 32,425 19,443 31,181 17,315 11,973 15,498 49.11%
-
Tax Rate 8.60% 17.63% 21.22% 15.48% 9.87% 19.45% 12.20% -
Total Cost 604,585 596,449 428,260 374,450 396,254 248,391 185,361 21.75%
-
Net Worth 396,944 217,932 190,047 152,436 143,106 131,090 123,363 21.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,095 4,570 4,569 4,573 - - 4,447 5.38%
Div Payout % 3.57% 14.09% 23.50% 14.67% - - 28.70% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 396,944 217,932 190,047 152,436 143,106 131,090 123,363 21.48%
NOSH 152,400 152,336 152,330 152,436 152,241 152,431 152,300 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 22.76% 5.47% 4.63% 7.75% 4.22% 4.65% 7.87% -
ROE 43.01% 14.88% 10.23% 20.46% 12.10% 9.13% 12.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 513.63 414.20 294.79 266.29 271.74 170.89 132.11 25.37%
EPS 112.03 21.29 12.76 20.46 11.37 7.85 10.18 49.08%
DPS 4.00 3.00 3.00 3.00 0.00 0.00 2.92 5.38%
NAPS 2.6048 1.4306 1.2476 1.00 0.94 0.86 0.81 21.47%
Adjusted Per Share Value based on latest NOSH - 152,436
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 407.34 328.38 233.69 211.25 215.30 135.57 104.71 25.38%
EPS 88.85 16.87 10.12 16.23 9.01 6.23 8.07 49.09%
DPS 3.17 2.38 2.38 2.38 0.00 0.00 2.31 5.41%
NAPS 2.0658 1.1342 0.989 0.7933 0.7448 0.6822 0.642 21.48%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.35 1.03 1.11 0.95 0.81 0.89 0.95 -
P/RPS 0.46 0.25 0.38 0.36 0.30 0.52 0.72 -7.18%
P/EPS 2.10 4.84 8.70 4.64 7.12 11.33 9.34 -22.00%
EY 47.67 20.67 11.50 21.53 14.04 8.83 10.71 28.22%
DY 1.70 2.91 2.70 3.16 0.00 0.00 3.07 -9.37%
P/NAPS 0.90 0.72 0.89 0.95 0.86 1.03 1.17 -4.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 24/02/11 24/02/10 26/02/09 29/02/08 27/02/07 -
Price 2.39 1.72 1.06 0.94 0.82 0.80 0.90 -
P/RPS 0.47 0.42 0.36 0.35 0.30 0.47 0.68 -5.96%
P/EPS 2.13 8.08 8.30 4.60 7.21 10.19 8.84 -21.09%
EY 46.88 12.38 12.04 21.76 13.87 9.82 11.31 26.71%
DY 1.67 1.74 2.83 3.19 0.00 0.00 3.24 -10.44%
P/NAPS 0.92 1.20 0.85 0.94 0.87 0.93 1.11 -3.07%

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