[COCOLND] YoY Annualized 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- 154.78%
YoY- 266.84%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 207,668 155,992 140,828 140,636 126,356 129,468 111,052 10.98%
PBT 25,756 16,180 20,088 29,192 7,520 12,116 11,820 13.84%
Tax -5,948 -2,744 -3,760 -7,064 -1,488 -2,568 -2,412 16.21%
NP 19,808 13,436 16,328 22,128 6,032 9,548 9,408 13.19%
-
NP to SH 19,808 13,436 16,328 22,128 6,032 9,548 9,408 13.19%
-
Tax Rate 23.09% 16.96% 18.72% 24.20% 19.79% 21.20% 20.41% -
Total Cost 187,860 142,556 124,500 118,508 120,324 119,920 101,644 10.76%
-
Net Worth 193,624 179,946 105,651 93,599 83,777 80,366 71,190 18.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 12,005 - - - - -
Div Payout % - - 73.53% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 193,624 179,946 105,651 93,599 83,777 80,366 71,190 18.12%
NOSH 171,349 171,377 120,058 119,999 119,682 119,949 90,114 11.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.54% 8.61% 11.59% 15.73% 4.77% 7.37% 8.47% -
ROE 10.23% 7.47% 15.45% 23.64% 7.20% 11.88% 13.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 121.20 91.02 117.30 117.20 105.58 107.94 123.23 -0.27%
EPS 11.56 7.84 13.60 18.44 5.04 7.96 10.44 1.71%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.05 0.88 0.78 0.70 0.67 0.79 6.14%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 45.38 34.09 30.78 30.73 27.61 28.29 24.27 10.98%
EPS 4.33 2.94 3.57 4.84 1.32 2.09 2.06 13.16%
DPS 0.00 0.00 2.62 0.00 0.00 0.00 0.00 -
NAPS 0.4231 0.3932 0.2309 0.2045 0.1831 0.1756 0.1556 18.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.30 2.23 1.44 0.58 0.65 0.95 0.81 -
P/RPS 1.90 2.45 1.23 0.49 0.62 0.88 0.66 19.25%
P/EPS 19.90 28.44 10.59 3.15 12.90 11.93 7.76 16.97%
EY 5.03 3.52 9.44 31.79 7.75 8.38 12.89 -14.50%
DY 0.00 0.00 6.94 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.12 1.64 0.74 0.93 1.42 1.03 12.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 28/05/07 29/05/06 -
Price 2.06 2.10 1.33 0.74 0.69 1.12 0.74 -
P/RPS 1.70 2.31 1.13 0.63 0.65 1.04 0.60 18.93%
P/EPS 17.82 26.79 9.78 4.01 13.69 14.07 7.09 16.58%
EY 5.61 3.73 10.23 24.92 7.30 7.11 14.11 -14.23%
DY 0.00 0.00 7.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.00 1.51 0.95 0.99 1.67 0.94 11.62%

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