[COCOLND] YoY TTM 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- 29.9%
YoY- 131.77%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 202,067 158,407 131,644 132,437 123,352 124,457 110,341 10.59%
PBT 28,766 10,584 17,476 21,005 9,415 14,393 12,377 15.07%
Tax -4,895 1,729 -3,834 -4,496 -2,292 -2,118 -2,361 12.90%
NP 23,871 12,313 13,642 16,509 7,123 12,275 10,016 15.55%
-
NP to SH 23,871 12,313 13,642 16,509 7,123 12,275 10,016 15.55%
-
Tax Rate 17.02% -16.34% 21.94% 21.40% 24.34% 14.72% 19.08% -
Total Cost 178,196 146,094 118,002 115,928 116,229 112,182 100,325 10.03%
-
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 13,735 2,526 9,003 10,788 4,787 - 3,594 25.01%
Div Payout % 57.54% 20.52% 66.00% 65.35% 67.21% - 35.89% -
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 11.81% 7.77% 10.36% 12.47% 5.77% 9.86% 9.08% -
ROE 12.19% 6.78% 11.68% 16.58% 8.23% 14.85% 10.17% -
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 117.64 92.48 102.56 110.38 102.62 103.87 91.85 4.20%
EPS 13.90 7.19 10.63 13.76 5.93 10.24 8.34 8.87%
DPS 8.00 1.47 7.01 9.00 4.00 0.00 2.99 17.80%
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 44.16 34.62 28.77 28.94 26.96 27.20 24.11 10.60%
EPS 5.22 2.69 2.98 3.61 1.56 2.68 2.19 15.56%
DPS 3.00 0.55 1.97 2.36 1.05 0.00 0.79 24.88%
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 2.04 2.22 1.69 0.65 0.61 1.01 0.68 20.07%
P/EPS 17.27 28.52 16.28 5.23 10.63 10.25 7.44 15.05%
EY 5.79 3.51 6.14 19.11 9.41 9.76 13.45 -13.09%
DY 3.33 0.72 4.05 12.50 6.35 0.00 4.83 -6.00%
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 1.84 2.12 2.80 1.05 0.57 1.05 0.61 20.18%
P/EPS 15.54 27.27 27.00 8.43 9.96 10.64 6.72 14.98%
EY 6.43 3.67 3.70 11.86 10.04 9.40 14.89 -13.04%
DY 3.70 0.75 2.44 7.76 6.78 0.00 5.34 -5.92%
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