[COCOLND] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.95%
YoY- -34.97%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 146,050 133,224 132,287 120,492 123,843 103,907 70,487 12.90%
PBT 7,326 23,026 16,345 10,067 14,358 11,240 6,590 1.77%
Tax 1,770 -4,783 -3,636 -2,111 -2,124 -2,152 -934 -
NP 9,096 18,243 12,709 7,956 12,234 9,088 5,656 8.23%
-
NP to SH 9,096 18,243 12,709 7,956 12,234 9,088 5,656 8.23%
-
Tax Rate -24.16% 20.77% 22.25% 20.97% 14.79% 19.15% 14.17% -
Total Cost 136,954 114,981 119,578 112,536 111,609 94,819 64,831 13.26%
-
Net Worth 179,946 105,651 93,599 83,777 80,366 0 65,538 18.32%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 2,526 15,001 4,789 4,787 - 3,594 - -
Div Payout % 27.77% 82.23% 37.69% 60.17% - 39.55% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 179,946 105,651 93,599 83,777 80,366 0 65,538 18.32%
NOSH 171,377 120,058 119,999 119,682 119,949 90,114 89,779 11.37%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.23% 13.69% 9.61% 6.60% 9.88% 8.75% 8.02% -
ROE 5.05% 17.27% 13.58% 9.50% 15.22% 0.00% 8.63% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 85.22 110.97 110.24 100.68 103.25 115.30 78.51 1.37%
EPS 5.31 15.20 10.59 6.65 10.20 10.08 6.30 -2.80%
DPS 1.47 12.50 4.00 4.00 0.00 4.00 0.00 -
NAPS 1.05 0.88 0.78 0.70 0.67 0.00 0.73 6.24%
Adjusted Per Share Value based on latest NOSH - 119,682
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 31.92 29.11 28.91 26.33 27.06 22.71 15.40 12.91%
EPS 1.99 3.99 2.78 1.74 2.67 1.99 1.24 8.19%
DPS 0.55 3.28 1.05 1.05 0.00 0.79 0.00 -
NAPS 0.3932 0.2309 0.2045 0.1831 0.1756 0.00 0.1432 18.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.23 1.44 0.58 0.65 0.95 0.81 0.69 -
P/RPS 2.62 1.30 0.53 0.65 0.92 0.70 0.88 19.93%
P/EPS 42.02 9.48 5.48 9.78 9.31 8.03 10.95 25.11%
EY 2.38 10.55 18.26 10.23 10.74 12.45 9.13 -20.06%
DY 0.66 8.68 6.90 6.15 0.00 4.94 0.00 -
P/NAPS 2.12 1.64 0.74 0.93 1.42 0.00 0.95 14.30%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 25/05/10 28/05/09 26/05/08 28/05/07 29/05/06 - -
Price 2.10 1.33 0.74 0.69 1.12 0.74 0.00 -
P/RPS 2.46 1.20 0.67 0.69 1.08 0.64 0.00 -
P/EPS 39.57 8.75 6.99 10.38 10.98 7.34 0.00 -
EY 2.53 11.42 14.31 9.63 9.11 13.63 0.00 -
DY 0.70 9.40 5.41 5.80 0.00 5.41 0.00 -
P/NAPS 2.00 1.51 0.95 0.99 1.67 0.00 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