[COCOLND] YoY Annualized 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- 36.84%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 173,994 142,259 133,176 128,717 121,264 119,239 100,262 9.61%
PBT 21,659 8,303 25,302 10,927 11,215 14,284 10,232 13.30%
Tax -2,467 1,516 -5,609 -2,242 -2,381 -2,085 -1,871 4.71%
NP 19,192 9,819 19,693 8,685 8,834 12,199 8,361 14.84%
-
NP to SH 19,192 9,819 19,693 8,685 8,834 12,199 8,361 14.84%
-
Tax Rate 11.39% -18.26% 22.17% 20.52% 21.23% 14.60% 18.29% -
Total Cost 154,802 132,440 113,483 120,032 112,430 107,040 91,901 9.07%
-
Net Worth 188,661 136,787 100,794 88,789 82,818 78,033 69,093 18.21%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 9,433 5,843 11,999 4,799 4,801 4,802 3,589 17.46%
Div Payout % 49.15% 59.51% 60.93% 55.26% 54.35% 39.36% 42.93% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 188,661 136,787 100,794 88,789 82,818 78,033 69,093 18.21%
NOSH 171,510 132,803 119,993 119,986 120,027 120,051 89,731 11.39%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 11.03% 6.90% 14.79% 6.75% 7.28% 10.23% 8.34% -
ROE 10.17% 7.18% 19.54% 9.78% 10.67% 15.63% 12.10% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 101.45 107.12 110.99 107.28 101.03 99.32 111.74 -1.59%
EPS 11.19 7.39 16.41 7.24 7.36 10.17 6.99 8.15%
DPS 5.50 4.40 10.00 4.00 4.00 4.00 4.00 5.44%
NAPS 1.10 1.03 0.84 0.74 0.69 0.65 0.77 6.12%
Adjusted Per Share Value based on latest NOSH - 120,092
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.02 31.09 29.10 28.13 26.50 26.06 21.91 9.61%
EPS 4.19 2.15 4.30 1.90 1.93 2.67 1.83 14.79%
DPS 2.06 1.28 2.62 1.05 1.05 1.05 0.78 17.56%
NAPS 0.4123 0.2989 0.2203 0.194 0.181 0.1705 0.151 18.21%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.18 2.44 1.31 0.58 0.76 0.76 0.62 -
P/RPS 2.15 2.28 1.18 0.54 0.75 0.77 0.55 25.49%
P/EPS 19.48 33.00 7.98 8.01 10.33 7.48 6.65 19.60%
EY 5.13 3.03 12.53 12.48 9.68 13.37 15.03 -16.39%
DY 2.52 1.80 7.63 6.90 5.26 5.26 6.45 -14.49%
P/NAPS 1.98 2.37 1.56 0.78 1.10 1.17 0.81 16.05%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 22/02/11 25/02/10 26/02/09 28/02/08 26/02/07 27/02/06 -
Price 2.39 2.30 1.34 0.56 0.68 0.94 0.83 -
P/RPS 2.36 2.15 1.21 0.52 0.67 0.95 0.74 21.31%
P/EPS 21.36 31.11 8.16 7.74 9.24 9.25 8.91 15.68%
EY 4.68 3.21 12.25 12.93 10.82 10.81 11.23 -13.56%
DY 2.30 1.91 7.46 7.14 5.88 4.26 4.82 -11.59%
P/NAPS 2.17 2.23 1.60 0.76 0.99 1.45 1.08 12.32%

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