[COCOLND] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -40.28%
YoY- 133.33%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,253 39,921 37,290 29,712 30,638 28,167 32,078 9.14%
PBT 6,003 2,926 105 4,470 2,236 3,101 4,532 4.79%
Tax -1,468 -41 332 -1,117 -799 -1,169 -1,027 6.12%
NP 4,535 2,885 437 3,353 1,437 1,932 3,505 4.38%
-
NP to SH 4,535 2,885 437 3,353 1,437 1,932 3,505 4.38%
-
Tax Rate 24.45% 1.40% -316.19% 24.99% 35.73% 37.70% 22.66% -
Total Cost 49,718 37,036 36,853 26,359 29,201 26,235 28,573 9.66%
-
Net Worth 200,982 183,747 116,961 98,546 87,417 85,199 78,022 17.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,294 4,293 - 3,004 4,789 - 4,801 -1.84%
Div Payout % 94.70% 148.81% - 89.61% 333.33% - 136.99% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 200,982 183,747 116,961 98,546 87,417 85,199 78,022 17.06%
NOSH 171,780 171,726 128,529 120,179 119,749 119,999 120,034 6.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.36% 7.23% 1.17% 11.29% 4.69% 6.86% 10.93% -
ROE 2.26% 1.57% 0.37% 3.40% 1.64% 2.27% 4.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.58 23.25 29.01 24.72 25.58 23.47 26.72 2.82%
EPS 2.64 1.68 0.34 2.79 1.20 1.61 2.92 -1.66%
DPS 2.50 2.50 0.00 2.50 4.00 0.00 4.00 -7.52%
NAPS 1.17 1.07 0.91 0.82 0.73 0.71 0.65 10.28%
Adjusted Per Share Value based on latest NOSH - 120,179
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.86 8.72 8.15 6.49 6.70 6.16 7.01 9.15%
EPS 0.99 0.63 0.10 0.73 0.31 0.42 0.77 4.27%
DPS 0.94 0.94 0.00 0.66 1.05 0.00 1.05 -1.82%
NAPS 0.4392 0.4015 0.2556 0.2154 0.191 0.1862 0.1705 17.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.56 1.95 2.63 1.16 0.58 0.75 0.60 -
P/RPS 8.11 8.39 9.06 4.69 2.27 3.20 2.25 23.80%
P/EPS 96.97 116.07 773.53 41.58 48.33 46.58 20.55 29.47%
EY 1.03 0.86 0.13 2.41 2.07 2.15 4.87 -22.79%
DY 0.98 1.28 0.00 2.16 6.90 0.00 6.67 -27.33%
P/NAPS 2.19 1.82 2.89 1.41 0.79 1.06 0.92 15.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 2.36 2.00 2.45 1.21 0.50 0.77 0.86 -
P/RPS 7.47 8.60 8.44 4.89 1.95 3.28 3.22 15.04%
P/EPS 89.39 119.05 720.59 43.37 41.67 47.83 29.45 20.30%
EY 1.12 0.84 0.14 2.31 2.40 2.09 3.40 -16.88%
DY 1.06 1.25 0.00 2.07 8.00 0.00 4.65 -21.82%
P/NAPS 2.02 1.87 2.69 1.48 0.68 1.08 1.32 7.34%

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