[COCOLND] QoQ 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- 40.94%
YoY- 266.84%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 35,408 29,712 32,897 35,159 33,743 30,638 32,747 5.33%
PBT 6,390 4,470 7,144 7,298 4,327 2,236 2,484 87.42%
Tax -1,197 -1,117 -1,529 -1,766 -402 -799 -669 47.22%
NP 5,193 3,353 5,615 5,532 3,925 1,437 1,815 101.15%
-
NP to SH 5,193 3,353 5,615 5,532 3,925 1,437 1,815 101.15%
-
Tax Rate 18.73% 24.99% 21.40% 24.20% 9.29% 35.73% 26.93% -
Total Cost 30,215 26,359 27,282 29,627 29,818 29,201 30,932 -1.54%
-
Net Worth 100,703 98,546 99,582 93,599 88,868 87,417 86,543 10.59%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,997 3,004 5,998 - - 4,789 - -
Div Payout % 57.71% 89.61% 106.84% - - 333.33% - -
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 100,703 98,546 99,582 93,599 88,868 87,417 86,543 10.59%
NOSH 119,884 120,179 119,978 119,999 120,092 119,749 120,198 -0.17%
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 14.67% 11.29% 17.07% 15.73% 11.63% 4.69% 5.54% -
ROE 5.16% 3.40% 5.64% 5.91% 4.42% 1.64% 2.10% -
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 29.54 24.72 27.42 29.30 28.10 25.58 27.24 5.53%
EPS 4.33 2.79 4.68 4.61 3.27 1.20 1.51 101.45%
DPS 2.50 2.50 5.00 0.00 0.00 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 7.74 6.49 7.19 7.68 7.37 6.70 7.16 5.31%
EPS 1.13 0.73 1.23 1.21 0.86 0.31 0.40 99.46%
DPS 0.65 0.66 1.31 0.00 0.00 1.05 0.00 -
NAPS 0.2201 0.2154 0.2176 0.2045 0.1942 0.191 0.1891 10.61%
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 4.44 4.69 2.63 1.98 2.06 2.27 2.31 54.40%
P/EPS 30.24 41.58 15.38 12.58 17.75 48.33 41.72 -19.26%
EY 3.31 2.41 6.50 7.95 5.64 2.07 2.40 23.82%
DY 1.91 2.16 6.94 0.00 0.00 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 4.54 4.89 4.23 2.53 1.99 1.95 2.17 63.36%
P/EPS 30.93 43.37 24.79 16.05 17.13 41.67 39.07 -14.38%
EY 3.23 2.31 4.03 6.23 5.84 2.40 2.56 16.71%
DY 1.87 2.07 4.31 0.00 0.00 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