[COCOLND] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.98%
YoY- 48.94%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 248,656 255,118 221,490 165,344 133,048 136,112 128,672 11.59%
PBT 21,744 22,754 32,008 17,794 13,232 28,884 8,728 16.42%
Tax -6,040 -6,154 -7,470 -2,614 -3,040 -6,590 -2,082 19.41%
NP 15,704 16,600 24,538 15,180 10,192 22,294 6,646 15.40%
-
NP to SH 15,704 16,600 24,538 15,180 10,192 22,294 6,646 15.40%
-
Tax Rate 27.78% 27.05% 23.34% 14.69% 22.97% 22.82% 23.85% -
Total Cost 232,952 238,518 196,952 150,164 122,856 113,818 122,026 11.37%
-
Net Worth 212,586 202,355 195,617 182,022 117,105 99,591 86,374 16.18%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,572 8,574 8,579 - 6,434 11,998 - -
Div Payout % 54.59% 51.65% 34.97% - 63.13% 53.82% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 212,586 202,355 195,617 182,022 117,105 99,591 86,374 16.18%
NOSH 171,441 171,487 171,594 171,719 128,686 119,989 119,963 6.12%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.32% 6.51% 11.08% 9.18% 7.66% 16.38% 5.17% -
ROE 7.39% 8.20% 12.54% 8.34% 8.70% 22.39% 7.69% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 145.04 148.77 129.08 96.29 103.39 113.44 107.26 5.15%
EPS 9.16 9.68 14.30 8.84 7.92 18.58 5.54 8.73%
DPS 5.00 5.00 5.00 0.00 5.00 10.00 0.00 -
NAPS 1.24 1.18 1.14 1.06 0.91 0.83 0.72 9.47%
Adjusted Per Share Value based on latest NOSH - 171,295
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 54.34 55.75 48.40 36.13 29.08 29.74 28.12 11.59%
EPS 3.43 3.63 5.36 3.32 2.23 4.87 1.45 15.42%
DPS 1.87 1.87 1.87 0.00 1.41 2.62 0.00 -
NAPS 0.4646 0.4422 0.4275 0.3978 0.2559 0.2176 0.1888 16.18%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.02 2.32 2.40 2.05 1.73 0.72 0.63 -
P/RPS 1.39 1.56 1.86 2.13 1.67 0.63 0.59 15.34%
P/EPS 22.05 23.97 16.78 23.19 21.84 3.88 11.37 11.66%
EY 4.53 4.17 5.96 4.31 4.58 25.81 8.79 -10.45%
DY 2.48 2.16 2.08 0.00 2.89 13.89 0.00 -
P/NAPS 1.63 1.97 2.11 1.93 1.90 0.87 0.87 11.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 27/08/08 -
Price 1.83 2.25 2.16 1.96 2.87 1.16 0.59 -
P/RPS 1.26 1.51 1.67 2.04 2.78 1.02 0.55 14.80%
P/EPS 19.98 23.24 15.10 22.17 36.24 6.24 10.65 11.05%
EY 5.01 4.30 6.62 4.51 2.76 16.02 9.39 -9.93%
DY 2.73 2.22 2.31 0.00 1.74 8.62 0.00 -
P/NAPS 1.48 1.91 1.89 1.85 3.15 1.40 0.82 10.33%

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