[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 43.24%
YoY- -31.68%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 122,593 103,814 97,768 94,974 90,421 89,114 70,664 9.61%
PBT 11,823 6,721 18,912 6,600 9,266 10,588 6,024 11.88%
Tax -1,348 -1,188 -4,412 -1,840 -2,299 -2,124 -788 9.35%
NP 10,475 5,533 14,500 4,760 6,967 8,464 5,236 12.24%
-
NP to SH 10,475 5,533 14,500 4,760 6,967 8,464 5,236 12.24%
-
Tax Rate 11.40% 17.68% 23.33% 27.88% 24.81% 20.06% 13.08% -
Total Cost 112,118 98,281 83,268 90,214 83,454 80,650 65,428 9.38%
-
Net Worth 183,741 117,093 98,427 87,526 85,138 78,036 65,449 18.76%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,293 3,216 9,002 4,795 - 4,802 3,586 3.04%
Div Payout % 40.98% 58.14% 62.09% 100.76% - 56.74% 68.49% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 183,741 117,093 98,427 87,526 85,138 78,036 65,449 18.76%
NOSH 171,721 128,674 120,033 119,899 119,913 120,056 89,657 11.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.54% 5.33% 14.83% 5.01% 7.71% 9.50% 7.41% -
ROE 5.70% 4.73% 14.73% 5.44% 8.18% 10.85% 8.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 71.39 80.68 81.45 79.21 75.40 74.23 78.82 -1.63%
EPS 6.10 4.30 12.08 3.97 5.81 7.05 5.84 0.72%
DPS 2.50 2.50 7.50 4.00 0.00 4.00 4.00 -7.53%
NAPS 1.07 0.91 0.82 0.73 0.71 0.65 0.73 6.57%
Adjusted Per Share Value based on latest NOSH - 119,749
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.79 22.69 21.37 20.75 19.76 19.47 15.44 9.61%
EPS 2.29 1.21 3.17 1.04 1.52 1.85 1.14 12.32%
DPS 0.94 0.70 1.97 1.05 0.00 1.05 0.78 3.15%
NAPS 0.4015 0.2559 0.2151 0.1913 0.1861 0.1705 0.143 18.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.95 2.63 1.16 0.58 0.75 0.60 0.63 -
P/RPS 2.73 3.26 1.42 0.73 0.99 0.81 0.80 22.68%
P/EPS 31.97 61.16 9.60 14.61 12.91 8.51 10.79 19.83%
EY 3.13 1.63 10.41 6.84 7.75 11.75 9.27 -16.54%
DY 1.28 0.95 6.47 6.90 0.00 6.67 6.35 -23.41%
P/NAPS 1.82 2.89 1.41 0.79 1.06 0.92 0.86 13.30%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 22/11/10 23/11/09 24/11/08 26/11/07 27/11/06 24/11/05 -
Price 2.00 2.45 1.21 0.50 0.77 0.86 0.61 -
P/RPS 2.80 3.04 1.49 0.63 1.02 1.16 0.77 23.99%
P/EPS 32.79 56.98 10.02 12.59 13.25 12.20 10.45 20.98%
EY 3.05 1.76 9.98 7.94 7.55 8.20 9.57 -17.34%
DY 1.25 1.02 6.20 8.00 0.00 4.65 6.56 -24.13%
P/NAPS 1.87 2.69 1.48 0.68 1.08 1.32 0.84 14.26%

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