[COCOLND] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 147.76%
YoY- 61.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 129,410 124,328 127,559 110,745 82,672 66,524 68,056 11.30%
PBT 21,030 10,872 11,377 16,004 8,897 6,616 14,442 6.46%
Tax -5,470 -3,020 -3,077 -3,735 -1,307 -1,520 -3,295 8.81%
NP 15,560 7,852 8,300 12,269 7,590 5,096 11,147 5.71%
-
NP to SH 15,560 7,852 8,300 12,269 7,590 5,096 11,147 5.71%
-
Tax Rate 26.01% 27.78% 27.05% 23.34% 14.69% 22.97% 22.82% -
Total Cost 113,850 116,476 119,259 98,476 75,082 61,428 56,909 12.24%
-
Net Worth 229,883 212,586 202,355 195,617 182,022 117,105 99,591 14.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 38,599 4,286 4,287 4,289 - 3,217 5,999 36.36%
Div Payout % 248.07% 54.59% 51.65% 34.97% - 63.13% 53.82% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 229,883 212,586 202,355 195,617 182,022 117,105 99,591 14.95%
NOSH 171,554 171,441 171,487 171,594 171,719 128,686 119,989 6.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.02% 6.32% 6.51% 11.08% 9.18% 7.66% 16.38% -
ROE 6.77% 3.69% 4.10% 6.27% 4.17% 4.35% 11.19% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 75.43 72.52 74.38 64.54 48.14 51.69 56.72 4.86%
EPS 9.07 4.58 4.84 7.15 4.42 3.96 9.29 -0.39%
DPS 22.50 2.50 2.50 2.50 0.00 2.50 5.00 28.47%
NAPS 1.34 1.24 1.18 1.14 1.06 0.91 0.83 8.30%
Adjusted Per Share Value based on latest NOSH - 171,760
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.28 27.17 27.88 24.20 18.07 14.54 14.87 11.30%
EPS 3.40 1.72 1.81 2.68 1.66 1.11 2.44 5.68%
DPS 8.44 0.94 0.94 0.94 0.00 0.70 1.31 36.39%
NAPS 0.5024 0.4646 0.4422 0.4275 0.3978 0.2559 0.2176 14.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.45 2.02 2.32 2.40 2.05 1.73 0.72 -
P/RPS 3.25 2.79 3.12 3.72 4.26 3.35 1.27 16.94%
P/EPS 27.01 44.10 47.93 33.57 46.38 43.69 7.75 23.12%
EY 3.70 2.27 2.09 2.98 2.16 2.29 12.90 -18.78%
DY 9.18 1.24 1.08 1.04 0.00 1.45 6.94 4.77%
P/NAPS 1.83 1.63 1.97 2.11 1.93 1.90 0.87 13.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 -
Price 2.71 1.83 2.25 2.16 1.96 2.87 1.16 -
P/RPS 3.59 2.52 3.02 3.35 4.07 5.55 2.05 9.78%
P/EPS 29.88 39.96 46.49 30.21 44.34 72.47 12.49 15.63%
EY 3.35 2.50 2.15 3.31 2.26 1.38 8.01 -13.51%
DY 8.30 1.37 1.11 1.16 0.00 0.87 4.31 11.53%
P/NAPS 2.02 1.48 1.91 1.89 1.85 3.15 1.40 6.29%

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