Highlights

[CANONE] YoY Quarter Result on 2021-03-31 [#1]

Stock [CANONE]: CAN-ONE BHD
Announcement Date 08-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     7.05%    YoY -     325.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 652,080 645,068 406,217 310,479 260,963 204,891 191,292 22.66%
  YoY % 1.09% 58.80% 30.84% 18.97% 27.37% 7.11% -
  Horiz. % 340.88% 337.22% 212.35% 162.31% 136.42% 107.11% 100.00%
PBT 39,720 -14,666 261,274 15,947 19,788 15,876 18,838 13.23%
  YoY % 370.83% -105.61% 1,538.39% -19.41% 24.64% -15.72% -
  Horiz. % 210.85% -77.85% 1,386.95% 84.65% 105.04% 84.28% 100.00%
Tax -3,573 -1,122 -4,989 -4,522 -4,710 -4,923 -1,965 10.47%
  YoY % -218.45% 77.51% -10.33% 3.99% 4.33% -150.53% -
  Horiz. % 181.83% 57.10% 253.89% 230.13% 239.69% 250.53% 100.00%
NP 36,147 -15,788 256,285 11,425 15,078 10,953 16,873 13.53%
  YoY % 328.95% -106.16% 2,143.19% -24.23% 37.66% -35.09% -
  Horiz. % 214.23% -93.57% 1,518.91% 67.71% 89.36% 64.91% 100.00%
NP to SH 34,773 -15,415 96,878 11,425 15,078 10,953 15,053 14.96%
  YoY % 325.58% -115.91% 747.95% -24.23% 37.66% -27.24% -
  Horiz. % 231.00% -102.40% 643.58% 75.90% 100.17% 72.76% 100.00%
Tax Rate 9.00 % - % 1.91 % 28.36 % 23.80 % 31.01 % 10.43 % -2.43%
  YoY % 0.00% 0.00% -93.27% 19.16% -23.25% 197.32% -
  Horiz. % 86.29% 0.00% 18.31% 271.91% 228.19% 297.32% 100.00%
Total Cost 615,933 660,856 149,932 299,054 245,885 193,938 174,419 23.38%
  YoY % -6.80% 340.77% -49.86% 21.62% 26.79% 11.19% -
  Horiz. % 353.13% 378.89% 85.96% 171.46% 140.97% 111.19% 100.00%
Net Worth 1,821,572 1,718,193 1,021,024 798,741 761,636 647,901 540,136 22.44%
  YoY % 6.02% 68.28% 27.83% 4.87% 17.55% 19.95% -
  Horiz. % 337.24% 318.10% 189.03% 147.88% 141.01% 119.95% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,821,572 1,718,193 1,021,024 798,741 761,636 647,901 540,136 22.44%
  YoY % 6.02% 68.28% 27.83% 4.87% 17.55% 19.95% -
  Horiz. % 337.24% 318.10% 189.03% 147.88% 141.01% 119.95% 100.00%
NOSH 192,153 192,153 192,153 192,153 192,153 192,153 152,400 3.93%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 26.08% -
  Horiz. % 126.08% 126.08% 126.08% 126.08% 126.08% 126.08% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.54 % -2.45 % 63.09 % 3.68 % 5.78 % 5.35 % 8.82 % -7.45%
  YoY % 326.12% -103.88% 1,614.40% -36.33% 8.04% -39.34% -
  Horiz. % 62.81% -27.78% 715.31% 41.72% 65.53% 60.66% 100.00%
ROE 1.91 % -0.90 % 9.49 % 1.43 % 1.98 % 1.69 % 2.79 % -6.11%
  YoY % 312.22% -109.48% 563.64% -27.78% 17.16% -39.43% -
  Horiz. % 68.46% -32.26% 340.14% 51.25% 70.97% 60.57% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 339.35 335.71 211.40 161.58 135.81 106.63 125.52 18.01%
  YoY % 1.08% 58.80% 30.83% 18.98% 27.37% -15.05% -
  Horiz. % 270.36% 267.46% 168.42% 128.73% 108.20% 84.95% 100.00%
EPS 18.10 -8.02 50.42 5.95 7.85 5.70 9.88 10.61%
  YoY % 325.69% -115.91% 747.39% -24.20% 37.72% -42.31% -
  Horiz. % 183.20% -81.17% 510.32% 60.22% 79.45% 57.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.4798 8.9418 5.3136 4.1568 3.9637 3.3718 3.5442 17.80%
  YoY % 6.02% 68.28% 27.83% 4.87% 17.55% -4.86% -
  Horiz. % 267.47% 252.29% 149.92% 117.28% 111.84% 95.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,153
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 339.35 335.71 211.40 161.58 135.81 106.63 99.55 22.66%
  YoY % 1.08% 58.80% 30.83% 18.98% 27.37% 7.11% -
  Horiz. % 340.88% 337.23% 212.36% 162.31% 136.42% 107.11% 100.00%
EPS 18.10 -8.02 50.42 5.95 7.85 5.70 7.83 14.97%
  YoY % 325.69% -115.91% 747.39% -24.20% 37.72% -27.20% -
  Horiz. % 231.16% -102.43% 643.93% 75.99% 100.26% 72.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 9.4798 8.9418 5.3136 4.1568 3.9637 3.3718 2.8110 22.44%
  YoY % 6.02% 68.28% 27.83% 4.87% 17.55% 19.95% -
  Horiz. % 337.24% 318.10% 189.03% 147.88% 141.01% 119.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.2600 2.1800 2.9800 2.5200 3.2900 3.8200 2.8700 -
P/RPS 0.96 0.65 1.41 1.56 2.42 3.58 2.29 -13.48%
  YoY % 47.69% -53.90% -9.62% -35.54% -32.40% 56.33% -
  Horiz. % 41.92% 28.38% 61.57% 68.12% 105.68% 156.33% 100.00%
P/EPS 18.01 -27.17 5.91 42.38 41.93 67.02 29.06 -7.66%
  YoY % 166.29% -559.73% -86.05% 1.07% -37.44% 130.63% -
  Horiz. % 61.98% -93.50% 20.34% 145.84% 144.29% 230.63% 100.00%
EY 5.55 -3.68 16.92 2.36 2.39 1.49 3.44 8.29%
  YoY % 250.82% -121.75% 616.95% -1.26% 60.40% -56.69% -
  Horiz. % 161.34% -106.98% 491.86% 68.60% 69.48% 43.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.24 0.56 0.61 0.83 1.13 0.81 -13.46%
  YoY % 41.67% -57.14% -8.20% -26.51% -26.55% 39.51% -
  Horiz. % 41.98% 29.63% 69.14% 75.31% 102.47% 139.51% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 04/06/20 31/05/19 31/05/18 31/05/17 27/05/16 28/05/15 -
Price 2.9500 2.8900 3.4500 2.4600 3.4300 3.5500 2.5500 -
P/RPS 0.87 0.86 1.63 1.52 2.53 3.33 2.03 -13.16%
  YoY % 1.16% -47.24% 7.24% -39.92% -24.02% 64.04% -
  Horiz. % 42.86% 42.36% 80.30% 74.88% 124.63% 164.04% 100.00%
P/EPS 16.30 -36.02 6.84 41.37 43.71 62.28 25.82 -7.37%
  YoY % 145.25% -626.61% -83.47% -5.35% -29.82% 141.21% -
  Horiz. % 63.13% -139.50% 26.49% 160.22% 169.29% 241.21% 100.00%
EY 6.13 -2.78 14.61 2.42 2.29 1.61 3.87 7.96%
  YoY % 320.50% -119.03% 503.72% 5.68% 42.24% -58.40% -
  Horiz. % 158.40% -71.83% 377.52% 62.53% 59.17% 41.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.32 0.65 0.59 0.87 1.05 0.72 -13.09%
  YoY % -3.12% -50.77% 10.17% -32.18% -17.14% 45.83% -
  Horiz. % 43.06% 44.44% 90.28% 81.94% 120.83% 145.83% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS