[COCOLND] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.5%
YoY- 209.37%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 58,828 43,674 31,317 32,897 32,747 29,887 29,273 12.32%
PBT 9,565 4,852 1,594 7,144 2,484 3,136 3,101 20.63%
Tax -2,248 -621 -580 -1,529 -669 -488 -494 28.69%
NP 7,317 4,231 1,014 5,615 1,815 2,648 2,607 18.74%
-
NP to SH 7,317 4,231 1,014 5,615 1,815 2,648 2,607 18.74%
-
Tax Rate 23.50% 12.80% 36.39% 21.40% 26.93% 15.56% 15.93% -
Total Cost 51,511 39,443 30,303 27,282 30,932 27,239 26,666 11.58%
-
Net Worth 195,807 181,573 116,802 99,582 86,543 82,675 98,513 12.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,294 - - 5,998 - - - -
Div Payout % 58.69% - - 106.84% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 195,807 181,573 116,802 99,582 86,543 82,675 98,513 12.11%
NOSH 171,760 171,295 128,354 119,978 120,198 119,819 120,138 6.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.44% 9.69% 3.24% 17.07% 5.54% 8.86% 8.91% -
ROE 3.74% 2.33% 0.87% 5.64% 2.10% 3.20% 2.65% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.25 25.50 24.40 27.42 27.24 24.94 24.37 5.83%
EPS 4.26 2.47 0.79 4.68 1.51 2.21 2.17 11.88%
DPS 2.50 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.14 1.06 0.91 0.83 0.72 0.69 0.82 5.63%
Adjusted Per Share Value based on latest NOSH - 119,978
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 12.86 9.54 6.84 7.19 7.16 6.53 6.40 12.32%
EPS 1.60 0.92 0.22 1.23 0.40 0.58 0.57 18.75%
DPS 0.94 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.4279 0.3968 0.2553 0.2176 0.1891 0.1807 0.2153 12.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.40 2.05 1.73 0.72 0.63 1.05 0.62 -
P/RPS 7.01 8.04 7.09 2.63 2.31 4.21 2.54 18.41%
P/EPS 56.34 83.00 218.99 15.38 41.72 47.51 28.57 11.97%
EY 1.77 1.20 0.46 6.50 2.40 2.10 3.50 -10.73%
DY 1.04 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 2.11 1.93 1.90 0.87 0.87 1.52 0.76 18.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 24/08/09 27/08/08 10/08/07 28/08/06 -
Price 2.16 1.96 2.87 1.16 0.59 1.09 0.56 -
P/RPS 6.31 7.69 11.76 4.23 2.17 4.37 2.30 18.29%
P/EPS 50.70 79.35 363.29 24.79 39.07 49.32 25.81 11.89%
EY 1.97 1.26 0.28 4.03 2.56 2.03 3.88 -10.67%
DY 1.16 0.00 0.00 4.31 0.00 0.00 0.00 -
P/NAPS 1.89 1.85 3.15 1.40 0.82 1.58 0.68 18.55%

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