[COCOLND] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 46.33%
YoY- 59.74%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 186,913 146,050 133,224 132,287 120,492 123,843 103,907 10.27%
PBT 24,053 7,326 23,026 16,345 10,067 14,358 11,240 13.50%
Tax -3,268 1,770 -4,783 -3,636 -2,111 -2,124 -2,152 7.20%
NP 20,785 9,096 18,243 12,709 7,956 12,234 9,088 14.76%
-
NP to SH 20,785 9,096 18,243 12,709 7,956 12,234 9,088 14.76%
-
Tax Rate 13.59% -24.16% 20.77% 22.25% 20.97% 14.79% 19.15% -
Total Cost 166,128 136,954 114,981 119,578 112,536 111,609 94,819 9.78%
-
Net Worth 193,624 179,946 105,651 93,599 83,777 80,366 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 9,440 2,526 15,001 4,789 4,787 - 3,594 17.44%
Div Payout % 45.42% 27.77% 82.23% 37.69% 60.17% - 39.55% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 193,624 179,946 105,651 93,599 83,777 80,366 0 -
NOSH 171,349 171,377 120,058 119,999 119,682 119,949 90,114 11.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 11.12% 6.23% 13.69% 9.61% 6.60% 9.88% 8.75% -
ROE 10.73% 5.05% 17.27% 13.58% 9.50% 15.22% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 109.08 85.22 110.97 110.24 100.68 103.25 115.30 -0.91%
EPS 12.13 5.31 15.20 10.59 6.65 10.20 10.08 3.13%
DPS 5.50 1.47 12.50 4.00 4.00 0.00 4.00 5.44%
NAPS 1.13 1.05 0.88 0.78 0.70 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 40.85 31.92 29.11 28.91 26.33 27.06 22.71 10.26%
EPS 4.54 1.99 3.99 2.78 1.74 2.67 1.99 14.72%
DPS 2.06 0.55 3.28 1.05 1.05 0.00 0.79 17.30%
NAPS 0.4231 0.3932 0.2309 0.2045 0.1831 0.1756 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.30 2.23 1.44 0.58 0.65 0.95 0.81 -
P/RPS 2.11 2.62 1.30 0.53 0.65 0.92 0.70 20.16%
P/EPS 18.96 42.02 9.48 5.48 9.78 9.31 8.03 15.37%
EY 5.27 2.38 10.55 18.26 10.23 10.74 12.45 -13.33%
DY 2.39 0.66 8.68 6.90 6.15 0.00 4.94 -11.38%
P/NAPS 2.04 2.12 1.64 0.74 0.93 1.42 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 28/05/07 29/05/06 -
Price 2.06 2.10 1.33 0.74 0.69 1.12 0.74 -
P/RPS 1.89 2.46 1.20 0.67 0.69 1.08 0.64 19.75%
P/EPS 16.98 39.57 8.75 6.99 10.38 10.98 7.34 14.98%
EY 5.89 2.53 11.42 14.31 9.63 9.11 13.63 -13.03%
DY 2.67 0.70 9.40 5.41 5.80 0.00 5.41 -11.09%
P/NAPS 1.82 2.00 1.51 0.95 0.99 1.67 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