[COCOLND] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.9%
YoY- 131.77%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 133,224 133,176 131,511 132,437 132,287 128,717 125,823 3.88%
PBT 23,026 25,302 23,239 21,005 16,345 10,927 8,550 93.68%
Tax -4,783 -5,609 -4,814 -4,496 -3,636 -2,242 -1,922 83.74%
NP 18,243 19,693 18,425 16,509 12,709 8,685 6,628 96.52%
-
NP to SH 18,243 19,693 18,425 16,509 12,709 8,685 6,628 96.52%
-
Tax Rate 20.77% 22.17% 20.72% 21.40% 22.25% 20.52% 22.48% -
Total Cost 114,981 113,483 113,086 115,928 119,578 120,032 119,195 -2.37%
-
Net Worth 105,651 100,703 98,546 99,582 93,599 88,868 87,417 13.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 15,001 12,000 9,003 10,788 4,789 4,789 9,577 34.91%
Div Payout % 82.23% 60.94% 48.87% 65.35% 37.69% 55.15% 144.50% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 105,651 100,703 98,546 99,582 93,599 88,868 87,417 13.47%
NOSH 120,058 119,884 120,179 119,978 119,999 120,092 119,749 0.17%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 13.69% 14.79% 14.01% 12.47% 9.61% 6.75% 5.27% -
ROE 17.27% 19.56% 18.70% 16.58% 13.58% 9.77% 7.58% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.97 111.09 109.43 110.38 110.24 107.18 105.07 3.71%
EPS 15.20 16.43 15.33 13.76 10.59 7.23 5.53 96.34%
DPS 12.50 10.00 7.50 9.00 4.00 4.00 8.00 34.68%
NAPS 0.88 0.84 0.82 0.83 0.78 0.74 0.73 13.28%
Adjusted Per Share Value based on latest NOSH - 119,978
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.11 29.10 28.74 28.94 28.91 28.13 27.50 3.86%
EPS 3.99 4.30 4.03 3.61 2.78 1.90 1.45 96.48%
DPS 3.28 2.62 1.97 2.36 1.05 1.05 2.09 35.08%
NAPS 0.2309 0.2201 0.2154 0.2176 0.2045 0.1942 0.191 13.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.44 1.31 1.16 0.72 0.58 0.58 0.58 -
P/RPS 1.30 1.18 1.06 0.65 0.53 0.54 0.55 77.53%
P/EPS 9.48 7.97 7.57 5.23 5.48 8.02 10.48 -6.47%
EY 10.55 12.54 13.22 19.11 18.26 12.47 9.54 6.94%
DY 8.68 7.63 6.47 12.50 6.90 6.90 13.79 -26.57%
P/NAPS 1.64 1.56 1.41 0.87 0.74 0.78 0.79 62.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 23/11/09 24/08/09 28/05/09 26/02/09 24/11/08 -
Price 1.33 1.34 1.21 1.16 0.74 0.56 0.50 -
P/RPS 1.20 1.21 1.11 1.05 0.67 0.52 0.48 84.30%
P/EPS 8.75 8.16 7.89 8.43 6.99 7.74 9.03 -2.07%
EY 11.42 12.26 12.67 11.86 14.31 12.91 11.07 2.09%
DY 9.40 7.46 6.20 7.76 5.41 7.14 16.00 -29.87%
P/NAPS 1.51 1.60 1.48 1.40 0.95 0.76 0.68 70.29%

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