[COCOLND] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.2%
YoY- 47.42%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 223,208 164,998 110,745 51,917 173,994 122,593 82,672 93.31%
PBT 27,991 22,007 16,004 6,439 21,659 11,823 8,897 113.96%
Tax -6,772 -5,203 -3,735 -1,487 -2,467 -1,348 -1,307 197.94%
NP 21,219 16,804 12,269 4,952 19,192 10,475 7,590 97.83%
-
NP to SH 21,219 16,804 12,269 4,952 19,192 10,475 7,590 97.83%
-
Tax Rate 24.19% 23.64% 23.34% 23.09% 11.39% 11.40% 14.69% -
Total Cost 201,989 148,194 98,476 46,965 154,802 112,118 75,082 92.85%
-
Net Worth 195,700 200,824 195,617 193,624 188,661 183,741 182,022 4.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,729 8,582 4,289 - 9,433 4,293 - -
Div Payout % 50.56% 51.07% 34.97% - 49.15% 40.98% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 195,700 200,824 195,617 193,624 188,661 183,741 182,022 4.92%
NOSH 171,666 171,644 171,594 171,349 171,510 171,721 171,719 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 9.51% 10.18% 11.08% 9.54% 11.03% 8.54% 9.18% -
ROE 10.84% 8.37% 6.27% 2.56% 10.17% 5.70% 4.17% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 130.02 96.13 64.54 30.30 101.45 71.39 48.14 93.35%
EPS 12.37 9.79 7.15 2.89 11.19 6.10 4.42 97.97%
DPS 6.25 5.00 2.50 0.00 5.50 2.50 0.00 -
NAPS 1.14 1.17 1.14 1.13 1.10 1.07 1.06 4.94%
Adjusted Per Share Value based on latest NOSH - 171,349
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.78 36.06 24.20 11.35 38.02 26.79 18.07 93.29%
EPS 4.64 3.67 2.68 1.08 4.19 2.29 1.66 97.81%
DPS 2.34 1.88 0.94 0.00 2.06 0.94 0.00 -
NAPS 0.4277 0.4389 0.4275 0.4231 0.4123 0.4015 0.3978 4.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.31 2.56 2.40 2.30 2.18 1.95 2.05 -
P/RPS 1.78 2.66 3.72 7.59 2.15 2.73 4.26 -43.96%
P/EPS 18.69 26.15 33.57 79.58 19.48 31.97 46.38 -45.29%
EY 5.35 3.82 2.98 1.26 5.13 3.13 2.16 82.56%
DY 2.71 1.95 1.04 0.00 2.52 1.28 0.00 -
P/NAPS 2.03 2.19 2.11 2.04 1.98 1.82 1.93 3.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 27/08/12 28/05/12 27/02/12 22/11/11 25/08/11 -
Price 2.07 2.36 2.16 2.06 2.39 2.00 1.96 -
P/RPS 1.59 2.46 3.35 6.80 2.36 2.80 4.07 -46.40%
P/EPS 16.75 24.11 30.21 71.28 21.36 32.79 44.34 -47.58%
EY 5.97 4.15 3.31 1.40 4.68 3.05 2.26 90.53%
DY 3.02 2.12 1.16 0.00 2.30 1.25 0.00 -
P/NAPS 1.82 2.02 1.89 1.82 2.17 1.87 1.85 -1.07%

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