Highlights

[COCOLND] YoY Quarter Result on 2011-09-30 [#3]

Stock [COCOLND]: COCOALAND HOLDINGS BHD
Announcement Date 22-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -31.81%    YoY -     560.18%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 63,782 59,941 54,253 39,921 37,290 29,712 30,638 12.99%
  YoY % 6.41% 10.48% 35.90% 7.06% 25.50% -3.02% -
  Horiz. % 208.18% 195.64% 177.08% 130.30% 121.71% 96.98% 100.00%
PBT 6,710 7,780 6,003 2,926 105 4,470 2,236 20.09%
  YoY % -13.75% 29.60% 105.16% 2,686.67% -97.65% 99.91% -
  Horiz. % 300.09% 347.94% 268.47% 130.86% 4.70% 199.91% 100.00%
Tax -2,490 -1,993 -1,468 -41 332 -1,117 -799 20.85%
  YoY % -24.94% -35.76% -3,480.49% -112.35% 129.72% -39.80% -
  Horiz. % 311.64% 249.44% 183.73% 5.13% -41.55% 139.80% 100.00%
NP 4,220 5,787 4,535 2,885 437 3,353 1,437 19.66%
  YoY % -27.08% 27.61% 57.19% 560.18% -86.97% 133.33% -
  Horiz. % 293.67% 402.71% 315.59% 200.77% 30.41% 233.33% 100.00%
NP to SH 4,220 5,787 4,535 2,885 437 3,353 1,437 19.66%
  YoY % -27.08% 27.61% 57.19% 560.18% -86.97% 133.33% -
  Horiz. % 293.67% 402.71% 315.59% 200.77% 30.41% 233.33% 100.00%
Tax Rate 37.11 % 25.62 % 24.45 % 1.40 % -316.19 % 24.99 % 35.73 % 0.63%
  YoY % 44.85% 4.79% 1,646.43% 100.44% -1,365.27% -30.06% -
  Horiz. % 103.86% 71.70% 68.43% 3.92% -884.94% 69.94% 100.00%
Total Cost 59,562 54,154 49,718 37,036 36,853 26,359 29,201 12.61%
  YoY % 9.99% 8.92% 34.24% 0.50% 39.81% -9.73% -
  Horiz. % 203.97% 185.45% 170.26% 126.83% 126.20% 90.27% 100.00%
Net Worth 216,146 207,782 200,982 183,747 116,961 98,546 87,417 16.28%
  YoY % 4.03% 3.38% 9.38% 57.10% 18.69% 12.73% -
  Horiz. % 247.26% 237.69% 229.91% 210.19% 133.80% 112.73% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 4,288 4,293 4,294 4,293 - 3,004 4,789 -1.83%
  YoY % -0.10% -0.03% 0.03% 0.00% 0.00% -37.28% -
  Horiz. % 89.53% 89.62% 89.66% 89.63% 0.00% 62.72% 100.00%
Div Payout % 101.63 % 74.18 % 94.70 % 148.81 % - % 89.61 % 333.33 % -17.95%
  YoY % 37.00% -21.67% -36.36% 0.00% 0.00% -73.12% -
  Horiz. % 30.49% 22.25% 28.41% 44.64% 0.00% 26.88% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 216,146 207,782 200,982 183,747 116,961 98,546 87,417 16.28%
  YoY % 4.03% 3.38% 9.38% 57.10% 18.69% 12.73% -
  Horiz. % 247.26% 237.69% 229.91% 210.19% 133.80% 112.73% 100.00%
NOSH 171,544 171,721 171,780 171,726 128,529 120,179 119,749 6.17%
  YoY % -0.10% -0.03% 0.03% 33.61% 6.95% 0.36% -
  Horiz. % 143.25% 143.40% 143.45% 143.40% 107.33% 100.36% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.62 % 9.65 % 8.36 % 7.23 % 1.17 % 11.29 % 4.69 % 5.91%
  YoY % -31.40% 15.43% 15.63% 517.95% -89.64% 140.72% -
  Horiz. % 141.15% 205.76% 178.25% 154.16% 24.95% 240.72% 100.00%
ROE 1.95 % 2.79 % 2.26 % 1.57 % 0.37 % 3.40 % 1.64 % 2.93%
  YoY % -30.11% 23.45% 43.95% 324.32% -89.12% 107.32% -
  Horiz. % 118.90% 170.12% 137.80% 95.73% 22.56% 207.32% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.18 34.91 31.58 23.25 29.01 24.72 25.58 6.43%
  YoY % 6.50% 10.54% 35.83% -19.86% 17.35% -3.36% -
  Horiz. % 145.35% 136.47% 123.46% 90.89% 113.41% 96.64% 100.00%
EPS 2.46 3.37 2.64 1.68 0.34 2.79 1.20 12.70%
  YoY % -27.00% 27.65% 57.14% 394.12% -87.81% 132.50% -
  Horiz. % 205.00% 280.83% 220.00% 140.00% 28.33% 232.50% 100.00%
DPS 2.50 2.50 2.50 2.50 0.00 2.50 4.00 -7.53%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.50% -
  Horiz. % 62.50% 62.50% 62.50% 62.50% 0.00% 62.50% 100.00%
NAPS 1.2600 1.2100 1.1700 1.0700 0.9100 0.8200 0.7300 9.52%
  YoY % 4.13% 3.42% 9.35% 17.58% 10.98% 12.33% -
  Horiz. % 172.60% 165.75% 160.27% 146.58% 124.66% 112.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 228,800
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 27.88 26.20 23.71 17.45 16.30 12.99 13.39 13.00%
  YoY % 6.41% 10.50% 35.87% 7.06% 25.48% -2.99% -
  Horiz. % 208.22% 195.67% 177.07% 130.32% 121.73% 97.01% 100.00%
EPS 1.84 2.53 1.98 1.26 0.19 1.47 0.63 19.55%
  YoY % -27.27% 27.78% 57.14% 563.16% -87.07% 133.33% -
  Horiz. % 292.06% 401.59% 314.29% 200.00% 30.16% 233.33% 100.00%
DPS 1.87 1.88 1.88 1.88 0.00 1.31 2.09 -1.84%
  YoY % -0.53% 0.00% 0.00% 0.00% 0.00% -37.32% -
  Horiz. % 89.47% 89.95% 89.95% 89.95% 0.00% 62.68% 100.00%
NAPS 0.9447 0.9081 0.8784 0.8031 0.5112 0.4307 0.3821 16.28%
  YoY % 4.03% 3.38% 9.38% 57.10% 18.69% 12.72% -
  Horiz. % 247.24% 237.66% 229.89% 210.18% 133.79% 112.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.6800 2.2000 2.5600 1.9500 2.6300 1.1600 0.5800 -
P/RPS 4.52 6.30 8.11 8.39 9.06 4.69 2.27 12.16%
  YoY % -28.25% -22.32% -3.34% -7.40% 93.18% 106.61% -
  Horiz. % 199.12% 277.53% 357.27% 369.60% 399.12% 206.61% 100.00%
P/EPS 68.29 65.28 96.97 116.07 773.53 41.58 48.33 5.93%
  YoY % 4.61% -32.68% -16.46% -84.99% 1,760.34% -13.97% -
  Horiz. % 141.30% 135.07% 200.64% 240.16% 1,600.52% 86.03% 100.00%
EY 1.46 1.53 1.03 0.86 0.13 2.41 2.07 -5.65%
  YoY % -4.58% 48.54% 19.77% 561.54% -94.61% 16.43% -
  Horiz. % 70.53% 73.91% 49.76% 41.55% 6.28% 116.43% 100.00%
DY 1.49 1.14 0.98 1.28 0.00 2.16 6.90 -22.53%
  YoY % 30.70% 16.33% -23.44% 0.00% 0.00% -68.70% -
  Horiz. % 21.59% 16.52% 14.20% 18.55% 0.00% 31.30% 100.00%
P/NAPS 1.33 1.82 2.19 1.82 2.89 1.41 0.79 9.07%
  YoY % -26.92% -16.89% 20.33% -37.02% 104.96% 78.48% -
  Horiz. % 168.35% 230.38% 277.22% 230.38% 365.82% 178.48% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 23/11/09 24/11/08 -
Price 1.7100 2.1600 2.3600 2.0000 2.4500 1.2100 0.5000 -
P/RPS 4.60 6.19 7.47 8.60 8.44 4.89 1.95 15.37%
  YoY % -25.69% -17.14% -13.14% 1.90% 72.60% 150.77% -
  Horiz. % 235.90% 317.44% 383.08% 441.03% 432.82% 250.77% 100.00%
P/EPS 69.51 64.09 89.39 119.05 720.59 43.37 41.67 8.90%
  YoY % 8.46% -28.30% -24.91% -83.48% 1,561.49% 4.08% -
  Horiz. % 166.81% 153.80% 214.52% 285.70% 1,729.28% 104.08% 100.00%
EY 1.44 1.56 1.12 0.84 0.14 2.31 2.40 -8.16%
  YoY % -7.69% 39.29% 33.33% 500.00% -93.94% -3.75% -
  Horiz. % 60.00% 65.00% 46.67% 35.00% 5.83% 96.25% 100.00%
DY 1.46 1.16 1.06 1.25 0.00 2.07 8.00 -24.68%
  YoY % 25.86% 9.43% -15.20% 0.00% 0.00% -74.12% -
  Horiz. % 18.25% 14.50% 13.25% 15.62% 0.00% 25.88% 100.00%
P/NAPS 1.36 1.79 2.02 1.87 2.69 1.48 0.68 12.24%
  YoY % -24.02% -11.39% 8.02% -30.48% 81.76% 117.65% -
  Horiz. % 200.00% 263.24% 297.06% 275.00% 395.59% 217.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

397  285  644  1138 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.845+0.05 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.31-0.005 
 KANGER 0.19+0.005 
 SOLUTN 1.30+0.03 
 TDM 0.295+0.03 
 KNM 0.205+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS