[COCOLND] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.36%
YoY- -50.14%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 245,773 239,221 186,913 146,050 133,224 132,287 120,492 12.60%
PBT 28,421 27,070 24,053 7,326 23,026 16,345 10,067 18.87%
Tax -7,062 -6,699 -3,268 1,770 -4,783 -3,636 -2,111 22.28%
NP 21,359 20,371 20,785 9,096 18,243 12,709 7,956 17.88%
-
NP to SH 21,359 20,371 20,785 9,096 18,243 12,709 7,956 17.88%
-
Tax Rate 24.85% 24.75% 13.59% -24.16% 20.77% 22.25% 20.97% -
Total Cost 224,414 218,850 166,128 136,954 114,981 119,578 112,536 12.18%
-
Net Worth 210,954 200,907 193,624 179,946 105,651 93,599 83,777 16.63%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 11,148 10,735 9,440 2,526 15,001 4,789 4,787 15.12%
Div Payout % 52.20% 52.70% 45.42% 27.77% 82.23% 37.69% 60.17% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 210,954 200,907 193,624 179,946 105,651 93,599 83,777 16.63%
NOSH 171,507 171,715 171,349 171,377 120,058 119,999 119,682 6.17%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.69% 8.52% 11.12% 6.23% 13.69% 9.61% 6.60% -
ROE 10.12% 10.14% 10.73% 5.05% 17.27% 13.58% 9.50% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 143.30 139.31 109.08 85.22 110.97 110.24 100.68 6.05%
EPS 12.45 11.86 12.13 5.31 15.20 10.59 6.65 11.01%
DPS 6.50 6.25 5.50 1.47 12.50 4.00 4.00 8.42%
NAPS 1.23 1.17 1.13 1.05 0.88 0.78 0.70 9.84%
Adjusted Per Share Value based on latest NOSH - 171,377
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 53.71 52.28 40.85 31.92 29.11 28.91 26.33 12.61%
EPS 4.67 4.45 4.54 1.99 3.99 2.78 1.74 17.87%
DPS 2.44 2.35 2.06 0.55 3.28 1.05 1.05 15.08%
NAPS 0.461 0.439 0.4231 0.3932 0.2309 0.2045 0.1831 16.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.16 2.04 2.30 2.23 1.44 0.58 0.65 -
P/RPS 1.51 1.46 2.11 2.62 1.30 0.53 0.65 15.07%
P/EPS 17.34 17.20 18.96 42.02 9.48 5.48 9.78 10.01%
EY 5.77 5.82 5.27 2.38 10.55 18.26 10.23 -9.09%
DY 3.01 3.06 2.39 0.66 8.68 6.90 6.15 -11.22%
P/NAPS 1.76 1.74 2.04 2.12 1.64 0.74 0.93 11.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 -
Price 2.20 2.50 2.06 2.10 1.33 0.74 0.69 -
P/RPS 1.54 1.79 1.89 2.46 1.20 0.67 0.69 14.31%
P/EPS 17.67 21.07 16.98 39.57 8.75 6.99 10.38 9.26%
EY 5.66 4.75 5.89 2.53 11.42 14.31 9.63 -8.47%
DY 2.95 2.50 2.67 0.70 9.40 5.41 5.80 -10.65%
P/NAPS 1.79 2.14 1.82 2.00 1.51 0.95 0.99 10.36%

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