T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
21 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 793.46 | -101.31 | -100.54 | -12.7% | 0.00 | -52.32 | 4.1% | 8.9% | 3319.2% | 334.9% | ||||||||
22 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 762.39 | 12.38 | 3.12 | 0.4% | 0.00 | 1.63 | 4.2% | 8.1% | 87.8% | 77.3% | ||||||||
23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 796.12 | 43.08 | 25.67 | 3.2% | 0.00 | 13.36 | 7.3% | 4.7% | 26.1% | 218.9% | ||||||||
22 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 859.28 | 31.91 | 34.72 | 4.0% | 4.00 | 18.07 | 18.0% | 3.0% | 250.2% | 336.8% | ||||||||
30 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 728.44 | -9.92 | -23.12 | -3.2% | 0.00 | -12.03 | 3.3% | 9.6% | 268.2% | 231.5% | ||||||||
24 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 705.45 | 18.34 | 13.74 | 1.9% | 0.00 | 7.15 | 7.2% | 9.1% | 70.7% | 66.3% | ||||||||
25 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 760.62 | 9.96 | 8.05 | 1.1% | 0.00 | 4.19 | 8.8% | 1.1% | 154.9% | 83.3% | ||||||||
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 833.90 | -4.06 | -14.66 | -1.8% | 4.00 | -7.63 | 3.5% | 9.2% | 183.4% | 91.2% | ||||||||
24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 805.64 | 26.60 | 17.58 | 2.2% | 0.00 | 9.15 | 3.8% | 34.7% | 56.8% | 43.0% | ||||||||
25 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 776.09 | 50.24 | 40.73 | 5.2% | 0.00 | 21.20 | 3.2% | 14.3% | 15.5% | 16.6% | ||||||||
26 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 752.30 | 55.39 | 48.23 | 6.4% | 0.00 | 25.10 | 1.5% | 15.4% | 129.1% | 38.7% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 763.79 | -198.97 | -165.96 | -21.7% | 4.00 | -86.37 | 27.7% | 15.3% | 637.6% | 610.9% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 598.02 | 35.55 | 30.87 | 5.2% | 0.00 | 16.06 | 11.9% | 8.6% | 36.8% | 64.0% | ||||||||
26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 678.83 | 56.46 | 48.83 | 7.2% | 0.00 | 25.41 | 4.1% | 19.4% | 40.4% | 284.4% | ||||||||
08 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 652.08 | 39.72 | 34.77 | 5.3% | 0.00 | 18.10 | 1.6% | 1.1% | 7.0% | 325.6% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 662.58 | 45.88 | 32.48 | 4.9% | 4.00 | 16.91 | 1.3% | 6.4% | 62.1% | 94.5% | ||||||||
26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 654.07 | 5.34 | 85.83 | 13.1% | 0.00 | 44.66 | 15.1% | 14.9% | 424.2% | 2857.4% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 568.40 | -24.55 | -26.48 | -4.7% | 0.00 | -13.78 | 11.9% | 31.7% | 71.8% | 191.0% | ||||||||
04 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 645.07 | -14.67 | -15.41 | -2.4% | 0.00 | -8.02 | 8.9% | 58.8% | 102.6% | 115.9% | ||||||||
28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 707.78 | 564.35 | 591.11 | 83.5% | 6.00 | 307.62 | 8.0% | 119.4% | 20269.0% | 4463.1% | ||||||||
28 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 769.02 | 9.73 | 2.90 | 0.4% | 0.00 | 1.51 | 7.6% | 158.2% | 90.0% | 73.6% | ||||||||
29 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 832.00 | 128.21 | 29.09 | 3.5% | 0.00 | 15.14 | 104.8% | 180.7% | 70.0% | 159.4% | ||||||||
31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 406.22 | 261.27 | 96.88 | 23.9% | 0.00 | 50.42 | 25.9% | 30.8% | 647.9% | 748.0% | ||||||||
28 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 322.60 | 16.65 | 12.95 | 4.0% | 4.00 | 6.74 | 8.3% | 7.2% | 17.9% | 26.3% | ||||||||
28 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 297.79 | 15.24 | 10.98 | 3.7% | 0.00 | 5.72 | 0.5% | 0.1% | 2.0% | 31.0% | ||||||||
23 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 296.36 | 17.36 | 11.21 | 3.8% | 0.00 | 5.83 | 4.5% | 7.2% | 1.9% | 25.2% | ||||||||
31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 310.48 | 15.95 | 11.43 | 3.7% | 0.00 | 5.95 | 3.2% | 19.0% | 35.0% | 24.2% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 300.81 | 22.52 | 17.57 | 5.8% | 4.00 | 9.15 | 0.9% | 12.4% | 10.3% | 29.1% | ||||||||
29 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 298.21 | 20.98 | 15.93 | 5.3% | 0.00 | 8.29 | 7.9% | 39.6% | 6.2% | 32.6% | ||||||||
30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 276.35 | 19.14 | 15.00 | 5.4% | 0.00 | 7.81 | 5.9% | 14.2% | 0.5% | 44.4% | ||||||||
31 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 260.96 | 19.79 | 15.08 | 5.8% | 0.00 | 7.85 | 2.5% | 27.4% | 39.2% | 37.7% | ||||||||
28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 267.64 | 31.06 | 24.78 | 9.3% | 4.00 | 12.90 | 25.3% | 13.3% | 4.8% | 77.8% | ||||||||
23 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 213.60 | 27.45 | 23.64 | 11.1% | 0.00 | 12.30 | 11.8% | 11.9% | 12.4% | 13.9% | ||||||||
24 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 242.04 | 32.60 | 27.00 | 11.2% | 0.00 | 14.05 | 18.1% | 11.8% | 146.5% | 14.1% | ||||||||
27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 204.89 | 15.88 | 10.95 | 5.3% | 0.00 | 5.70 | 13.3% | 7.1% | 21.4% | 27.2% | ||||||||
29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 236.26 | 17.18 | 13.94 | 5.9% | 4.00 | 7.25 | 2.5% | 5.5% | 49.2% | 47.4% | ||||||||
25 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 242.35 | 32.56 | 27.45 | 11.3% | 0.00 | 14.28 | 11.9% | 8.2% | 15.9% | 104.0% | ||||||||
26 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 216.57 | 29.73 | 23.67 | 10.9% | 0.00 | 14.77 | 13.2% | 7.0% | 57.2% | 75.8% | ||||||||
28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 191.29 | 18.84 | 15.05 | 7.9% | 0.00 | 9.88 | 23.5% | 0.6% | 43.2% | 45.0% | ||||||||
26 Feb 15 | 31/12/14 | 4 | 31/12/14 | 249.96 | 33.93 | 26.48 | 10.6% | 5.00 | 17.38 | 11.7% | 34.5% | 96.9% | 88.9% |
EPS | -19.28 sen |
Trailing PE (Sector Median: 13.3) | 0.0 |
PEG | 0.0 |
Altman Z | 0.8 |
Beaver | 0.023 |
Current Ratio | 1.25 |
Debt-Equity (DE) Ratio | 1.31 |
FCF Yield | 2.0 % |
Revenue QoQ | 4.08 % |
Revenue YoY | 8.93% |
Profit QoQ | -3319.21 % |
Profit YoY | -334.9 % |
Profit Margin (Sector Median: 2.7) | -1.15 % |
ROE (ROIC: 1.93) | 2.71 % |
Dividend Per Share (DPS) | 4.0 sen |
Dividend Yield (DY) | 1.77 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 13.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 2.7) | |
ROE (ROIC: 2.63) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 9.14 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -100.54 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 32.01 |
Expected Revenue (M) | 1059.97 |
Expected Growth (%) | -1.0 |
No transaction in the last 2 months.
Market Cap: 433 M.
Market Cap Class: Small caps
Number of Shares: 192 M.
Adjusted Float: 43.4%.
Stock highly correlated with
KOBAY (84%)
QES (80%)
DIALOG (79%)
HARISON (79%)
Can-One is a holding company with subsidiaries that specialise in the production of metal and lithographed cans, plastic jerry cans, bag-in-box, and the manufacturing, packaging, and distribution of dairy and non-dairy products. Its wholly-owned subsidiary, Aik Joo Can Factory Sdn Bhd ("Aik Joo"), has been manufacturing tin cans for more than 40 years. It has grown from a small tin can manufacturer to one of Malaysia's leading tin can producers. In 2003, Can-One Group began producing plastic jerry cans ("JC") through Aik Joo and Canzo Sdn Bhd, another wholly-owned subsidiary company, with two JC lines.
Sectors: Industrial Products, Packaging, Plastics, Tins, Packaging Materials, Industrial Products & Services
Code: 5105
Website: http://www.canone.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Eller Axis Sdn Bhd | 56.65% | 245.82 |
Yeoh Jin Hoe | 3.91% | 16.97 |
Yongsun Equity Sdn Bhd | 2.86% | 12.41 |
Winchem (Malaysia) Sdn. Bhd. | 2.29% | 9.94 |
Teh Win Kee | 1.87% | 8.11 |
Tan Kim Seng | 1.46% | 6.34 |
Txm Services Sdn Bhd | 1.22% | 5.29 |
See Ewe Lin | 1.14% | 4.95 |
Tan Heng Loon | 1.09% | 4.73 |
Chee Khay Leong | 1.07% | 4.64 |
Tan Boon Seng | 0.94% | 4.08 |
Low Kam Fatt | 0.9% | 3.91 |
See Teow Guan | 0.73% | 3.17 |
Tan Aik Choon | 0.58% | 2.52 |
Khoo Loon See | 0.58% | 2.52 |
Tan Eng Liang | 0.58% | 2.52 |
Goh Swee Yong | 0.42% | 1.82 |
Low Khek Heng @ Low Choon Huat | 0.42% | 1.82 |
Goh Thong Beng | 0.4% | 1.74 |
Looi Boon Han | 0.36% | 1.56 |
Soh Chin Leong | 0.31% | 1.35 |
Pui Cheng Wui | 0.3% | 1.3 |
Chan Chiau Chung | 0.27% | 1.17 |
Yeoh Jin Aik | 0.26% | 1.13 |
Khor Boon Hong | 0.25% | 1.08 |
Ong Poh Lan | 0.22% | 0.95 |
Yayasan Guru Tun Hussein Onn | 0.22% | 0.95 |