[COCOLND] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 14.85%
YoY- 93.87%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 265,842 251,218 240,022 202,067 158,407 131,644 132,437 12.30%
PBT 40,802 28,772 23,364 28,766 10,584 17,476 21,005 11.69%
Tax -11,176 -7,170 -6,114 -4,895 1,729 -3,834 -4,496 16.38%
NP 29,626 21,602 17,250 23,871 12,313 13,642 16,509 10.23%
-
NP to SH 29,626 21,602 17,250 23,871 12,313 13,642 16,509 10.23%
-
Tax Rate 27.39% 24.92% 26.17% 17.02% -16.34% 21.94% 21.40% -
Total Cost 236,216 229,616 222,772 178,196 146,094 118,002 115,928 12.58%
-
Net Worth 229,901 212,523 202,093 195,807 181,573 116,802 99,582 14.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 47,179 11,152 10,723 13,735 2,526 9,003 10,788 27.86%
Div Payout % 159.25% 51.62% 62.16% 57.54% 20.52% 66.00% 65.35% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 229,901 212,523 202,093 195,807 181,573 116,802 99,582 14.95%
NOSH 171,568 171,389 171,265 171,760 171,295 128,354 119,978 6.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.14% 8.60% 7.19% 11.81% 7.77% 10.36% 12.47% -
ROE 12.89% 10.16% 8.54% 12.19% 6.78% 11.68% 16.58% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 154.95 146.58 140.15 117.64 92.48 102.56 110.38 5.81%
EPS 17.27 12.60 10.07 13.90 7.19 10.63 13.76 3.85%
DPS 27.50 6.50 6.25 8.00 1.47 7.01 9.00 20.45%
NAPS 1.34 1.24 1.18 1.14 1.06 0.91 0.83 8.30%
Adjusted Per Share Value based on latest NOSH - 171,760
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 58.09 54.90 52.45 44.16 34.62 28.77 28.94 12.30%
EPS 6.47 4.72 3.77 5.22 2.69 2.98 3.61 10.20%
DPS 10.31 2.44 2.34 3.00 0.55 1.97 2.36 27.84%
NAPS 0.5024 0.4644 0.4416 0.4279 0.3968 0.2553 0.2176 14.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.45 2.02 2.32 2.40 2.05 1.73 0.72 -
P/RPS 1.58 1.38 1.66 2.04 2.22 1.69 0.65 15.94%
P/EPS 14.19 16.03 23.03 17.27 28.52 16.28 5.23 18.09%
EY 7.05 6.24 4.34 5.79 3.51 6.14 19.11 -15.30%
DY 11.22 3.22 2.69 3.33 0.72 4.05 12.50 -1.78%
P/NAPS 1.83 1.63 1.97 2.11 1.93 1.90 0.87 13.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 -
Price 2.71 1.83 2.25 2.16 1.96 2.87 1.16 -
P/RPS 1.75 1.25 1.61 1.84 2.12 2.80 1.05 8.88%
P/EPS 15.69 14.52 22.34 15.54 27.27 27.00 8.43 10.90%
EY 6.37 6.89 4.48 6.43 3.67 3.70 11.86 -9.83%
DY 10.15 3.55 2.78 3.70 0.75 2.44 7.76 4.57%
P/NAPS 2.02 1.48 1.91 1.89 1.85 3.15 1.40 6.29%

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