[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 36.96%
YoY- 60.42%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 188,326 188,110 187,500 164,998 122,593 103,814 97,768 11.53%
PBT 30,264 17,582 19,157 22,007 11,823 6,721 18,912 8.14%
Tax -8,134 -5,510 -5,070 -5,203 -1,348 -1,188 -4,412 10.72%
NP 22,130 12,072 14,087 16,804 10,475 5,533 14,500 7.29%
-
NP to SH 22,130 12,072 14,087 16,804 10,475 5,533 14,500 7.29%
-
Tax Rate 26.88% 31.34% 26.47% 23.64% 11.40% 17.68% 23.33% -
Total Cost 166,196 176,038 173,413 148,194 112,118 98,281 83,268 12.20%
-
Net Worth 236,739 216,368 207,615 200,824 183,741 117,093 98,427 15.74%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 42,887 8,586 8,579 8,582 4,293 3,216 9,002 29.70%
Div Payout % 193.80% 71.12% 60.90% 51.07% 40.98% 58.14% 62.09% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 236,739 216,368 207,615 200,824 183,741 117,093 98,427 15.74%
NOSH 171,550 171,721 171,583 171,644 171,721 128,674 120,033 6.12%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.75% 6.42% 7.51% 10.18% 8.54% 5.33% 14.83% -
ROE 9.35% 5.58% 6.79% 8.37% 5.70% 4.73% 14.73% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 109.78 109.54 109.28 96.13 71.39 80.68 81.45 5.09%
EPS 12.90 7.03 8.21 9.79 6.10 4.30 12.08 1.10%
DPS 25.00 5.00 5.00 5.00 2.50 2.50 7.50 22.20%
NAPS 1.38 1.26 1.21 1.17 1.07 0.91 0.82 9.05%
Adjusted Per Share Value based on latest NOSH - 171,780
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 41.16 41.11 40.97 36.06 26.79 22.69 21.37 11.53%
EPS 4.84 2.64 3.08 3.67 2.29 1.21 3.17 7.30%
DPS 9.37 1.88 1.87 1.88 0.94 0.70 1.97 29.66%
NAPS 0.5174 0.4728 0.4537 0.4389 0.4015 0.2559 0.2151 15.74%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.52 1.68 2.20 2.56 1.95 2.63 1.16 -
P/RPS 2.30 1.53 2.01 2.66 2.73 3.26 1.42 8.36%
P/EPS 19.53 23.90 26.80 26.15 31.97 61.16 9.60 12.55%
EY 5.12 4.18 3.73 3.82 3.13 1.63 10.41 -11.14%
DY 9.92 2.98 2.27 1.95 1.28 0.95 6.47 7.37%
P/NAPS 1.83 1.33 1.82 2.19 1.82 2.89 1.41 4.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 23/11/09 -
Price 2.04 1.71 2.16 2.36 2.00 2.45 1.21 -
P/RPS 1.86 1.56 1.98 2.46 2.80 3.04 1.49 3.76%
P/EPS 15.81 24.32 26.31 24.11 32.79 56.98 10.02 7.89%
EY 6.32 4.11 3.80 4.15 3.05 1.76 9.98 -7.32%
DY 12.25 2.92 2.31 2.12 1.25 1.02 6.20 12.01%
P/NAPS 1.48 1.36 1.79 2.02 1.87 2.69 1.48 0.00%

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