[COCOLND] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -37.58%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 255,118 221,490 165,344 133,048 136,112 128,672 124,508 12.68%
PBT 22,754 32,008 17,794 13,232 28,884 8,728 12,330 10.74%
Tax -6,154 -7,470 -2,614 -3,040 -6,590 -2,082 -2,260 18.15%
NP 16,600 24,538 15,180 10,192 22,294 6,646 10,070 8.67%
-
NP to SH 16,600 24,538 15,180 10,192 22,294 6,646 10,070 8.67%
-
Tax Rate 27.05% 23.34% 14.69% 22.97% 22.82% 23.85% 18.33% -
Total Cost 238,518 196,952 150,164 122,856 113,818 122,026 114,438 13.00%
-
Net Worth 202,355 195,617 182,022 117,105 99,591 86,374 82,717 16.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,574 8,579 - 6,434 11,998 - - -
Div Payout % 51.65% 34.97% - 63.13% 53.82% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 202,355 195,617 182,022 117,105 99,591 86,374 82,717 16.06%
NOSH 171,487 171,594 171,719 128,686 119,989 119,963 119,880 6.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.51% 11.08% 9.18% 7.66% 16.38% 5.17% 8.09% -
ROE 8.20% 12.54% 8.34% 8.70% 22.39% 7.69% 12.17% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 148.77 129.08 96.29 103.39 113.44 107.26 103.86 6.16%
EPS 9.68 14.30 8.84 7.92 18.58 5.54 8.40 2.38%
DPS 5.00 5.00 0.00 5.00 10.00 0.00 0.00 -
NAPS 1.18 1.14 1.06 0.91 0.83 0.72 0.69 9.34%
Adjusted Per Share Value based on latest NOSH - 128,354
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 55.75 48.40 36.13 29.08 29.74 28.12 27.21 12.68%
EPS 3.63 5.36 3.32 2.23 4.87 1.45 2.20 8.69%
DPS 1.87 1.87 0.00 1.41 2.62 0.00 0.00 -
NAPS 0.4422 0.4275 0.3978 0.2559 0.2176 0.1888 0.1808 16.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.32 2.40 2.05 1.73 0.72 0.63 1.05 -
P/RPS 1.56 1.86 2.13 1.67 0.63 0.59 1.01 7.50%
P/EPS 23.97 16.78 23.19 21.84 3.88 11.37 12.50 11.45%
EY 4.17 5.96 4.31 4.58 25.81 8.79 8.00 -10.28%
DY 2.16 2.08 0.00 2.89 13.89 0.00 0.00 -
P/NAPS 1.97 2.11 1.93 1.90 0.87 0.87 1.52 4.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 27/08/08 10/08/07 -
Price 2.25 2.16 1.96 2.87 1.16 0.59 1.09 -
P/RPS 1.51 1.67 2.04 2.78 1.02 0.55 1.05 6.23%
P/EPS 23.24 15.10 22.17 36.24 6.24 10.65 12.98 10.18%
EY 4.30 6.62 4.51 2.76 16.02 9.39 7.71 -9.26%
DY 2.22 2.31 0.00 1.74 8.62 0.00 0.00 -
P/NAPS 1.91 1.89 1.85 3.15 1.40 0.82 1.58 3.20%

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