[COCOLND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -36.3%
YoY- 266.84%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 133,176 97,768 68,056 35,159 128,717 94,974 64,336 62.20%
PBT 25,302 18,912 14,442 7,298 10,927 6,600 4,364 221.70%
Tax -5,609 -4,412 -3,295 -1,766 -2,242 -1,840 -1,041 206.40%
NP 19,693 14,500 11,147 5,532 8,685 4,760 3,323 226.42%
-
NP to SH 19,693 14,500 11,147 5,532 8,685 4,760 3,323 226.42%
-
Tax Rate 22.17% 23.33% 22.82% 24.20% 20.52% 27.88% 23.85% -
Total Cost 113,483 83,268 56,909 29,627 120,032 90,214 61,013 51.07%
-
Net Worth 100,794 98,427 99,591 93,599 88,789 87,526 86,374 10.81%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11,999 9,002 5,999 - 4,799 4,795 - -
Div Payout % 60.93% 62.09% 53.82% - 55.26% 100.76% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 100,794 98,427 99,591 93,599 88,789 87,526 86,374 10.81%
NOSH 119,993 120,033 119,989 119,999 119,986 119,899 119,963 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.79% 14.83% 16.38% 15.73% 6.75% 5.01% 5.17% -
ROE 19.54% 14.73% 11.19% 5.91% 9.78% 5.44% 3.85% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 110.99 81.45 56.72 29.30 107.28 79.21 53.63 62.18%
EPS 16.41 12.08 9.29 4.61 7.24 3.97 2.77 226.34%
DPS 10.00 7.50 5.00 0.00 4.00 4.00 0.00 -
NAPS 0.84 0.82 0.83 0.78 0.74 0.73 0.72 10.79%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.10 21.37 14.87 7.68 28.13 20.75 14.06 62.19%
EPS 4.30 3.17 2.44 1.21 1.90 1.04 0.73 225.10%
DPS 2.62 1.97 1.31 0.00 1.05 1.05 0.00 -
NAPS 0.2203 0.2151 0.2176 0.2045 0.194 0.1913 0.1888 10.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.31 1.16 0.72 0.58 0.58 0.58 0.63 -
P/RPS 1.18 1.42 1.27 1.98 0.54 0.73 1.17 0.56%
P/EPS 7.98 9.60 7.75 12.58 8.01 14.61 22.74 -50.15%
EY 12.53 10.41 12.90 7.95 12.48 6.84 4.40 100.52%
DY 7.63 6.47 6.94 0.00 6.90 6.90 0.00 -
P/NAPS 1.56 1.41 0.87 0.74 0.78 0.79 0.87 47.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 23/11/09 24/08/09 28/05/09 26/02/09 24/11/08 27/08/08 -
Price 1.34 1.21 1.16 0.74 0.56 0.50 0.59 -
P/RPS 1.21 1.49 2.05 2.53 0.52 0.63 1.10 6.54%
P/EPS 8.16 10.02 12.49 16.05 7.74 12.59 21.30 -47.15%
EY 12.25 9.98 8.01 6.23 12.93 7.94 4.69 89.32%
DY 7.46 6.20 4.31 0.00 7.14 8.00 0.00 -
P/NAPS 1.60 1.48 1.40 0.95 0.76 0.68 0.82 55.95%

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