[COCOLND] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 173.14%
YoY- 110.23%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 29,712 32,897 35,159 33,743 30,638 32,747 31,589 -3.99%
PBT 4,470 7,144 7,298 4,327 2,236 2,484 1,880 78.04%
Tax -1,117 -1,529 -1,766 -402 -799 -669 -372 107.99%
NP 3,353 5,615 5,532 3,925 1,437 1,815 1,508 70.27%
-
NP to SH 3,353 5,615 5,532 3,925 1,437 1,815 1,508 70.27%
-
Tax Rate 24.99% 21.40% 24.20% 9.29% 35.73% 26.93% 19.79% -
Total Cost 26,359 27,282 29,627 29,818 29,201 30,932 30,081 -8.42%
-
Net Worth 98,546 99,582 93,599 88,868 87,417 86,543 83,777 11.42%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,004 5,998 - - 4,789 - - -
Div Payout % 89.61% 106.84% - - 333.33% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 98,546 99,582 93,599 88,868 87,417 86,543 83,777 11.42%
NOSH 120,179 119,978 119,999 120,092 119,749 120,198 119,682 0.27%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.29% 17.07% 15.73% 11.63% 4.69% 5.54% 4.77% -
ROE 3.40% 5.64% 5.91% 4.42% 1.64% 2.10% 1.80% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 24.72 27.42 29.30 28.10 25.58 27.24 26.39 -4.26%
EPS 2.79 4.68 4.61 3.27 1.20 1.51 1.26 69.80%
DPS 2.50 5.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.82 0.83 0.78 0.74 0.73 0.72 0.70 11.11%
Adjusted Per Share Value based on latest NOSH - 120,092
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.49 7.19 7.68 7.37 6.70 7.16 6.90 -3.99%
EPS 0.73 1.23 1.21 0.86 0.31 0.40 0.33 69.69%
DPS 0.66 1.31 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.2154 0.2176 0.2045 0.1942 0.191 0.1891 0.1831 11.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.16 0.72 0.58 0.58 0.58 0.63 0.65 -
P/RPS 4.69 2.63 1.98 2.06 2.27 2.31 2.46 53.69%
P/EPS 41.58 15.38 12.58 17.75 48.33 41.72 51.59 -13.38%
EY 2.41 6.50 7.95 5.64 2.07 2.40 1.94 15.54%
DY 2.16 6.94 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 1.41 0.87 0.74 0.78 0.79 0.87 0.93 31.94%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 28/05/09 26/02/09 24/11/08 27/08/08 26/05/08 -
Price 1.21 1.16 0.74 0.56 0.50 0.59 0.69 -
P/RPS 4.89 4.23 2.53 1.99 1.95 2.17 2.61 51.91%
P/EPS 43.37 24.79 16.05 17.13 41.67 39.07 54.76 -14.38%
EY 2.31 4.03 6.23 5.84 2.40 2.56 1.83 16.78%
DY 2.07 4.31 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 1.48 1.40 0.95 0.76 0.68 0.82 0.99 30.71%

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