[COCOLND] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.18%
YoY- -34.0%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 140,636 128,717 126,632 128,672 126,356 121,264 120,561 10.80%
PBT 29,192 10,927 8,800 8,728 7,520 11,215 12,354 77.31%
Tax -7,064 -2,242 -2,453 -2,082 -1,488 -2,381 -3,065 74.39%
NP 22,128 8,685 6,346 6,646 6,032 8,834 9,289 78.27%
-
NP to SH 22,128 8,685 6,346 6,646 6,032 8,834 9,289 78.27%
-
Tax Rate 24.20% 20.52% 27.88% 23.85% 19.79% 21.23% 24.81% -
Total Cost 118,508 120,032 120,285 122,026 120,324 112,430 111,272 4.28%
-
Net Worth 93,599 88,789 87,526 86,374 83,777 82,818 85,138 6.51%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 4,799 6,394 - - 4,801 - -
Div Payout % - 55.26% 100.76% - - 54.35% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 93,599 88,789 87,526 86,374 83,777 82,818 85,138 6.51%
NOSH 119,999 119,986 119,899 119,963 119,682 120,027 119,913 0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.73% 6.75% 5.01% 5.17% 4.77% 7.28% 7.71% -
ROE 23.64% 9.78% 7.25% 7.69% 7.20% 10.67% 10.91% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 117.20 107.28 105.62 107.26 105.58 101.03 100.54 10.75%
EPS 18.44 7.24 5.29 5.54 5.04 7.36 7.75 78.13%
DPS 0.00 4.00 5.33 0.00 0.00 4.00 0.00 -
NAPS 0.78 0.74 0.73 0.72 0.70 0.69 0.71 6.46%
Adjusted Per Share Value based on latest NOSH - 120,198
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 30.73 28.13 27.67 28.12 27.61 26.50 26.35 10.78%
EPS 4.84 1.90 1.39 1.45 1.32 1.93 2.03 78.37%
DPS 0.00 1.05 1.40 0.00 0.00 1.05 0.00 -
NAPS 0.2045 0.194 0.1913 0.1888 0.1831 0.181 0.1861 6.48%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.58 0.58 0.63 0.65 0.76 0.75 -
P/RPS 0.49 0.54 0.55 0.59 0.62 0.75 0.75 -24.68%
P/EPS 3.15 8.01 10.96 11.37 12.90 10.33 9.68 -52.65%
EY 31.79 12.48 9.13 8.79 7.75 9.68 10.33 111.42%
DY 0.00 6.90 9.20 0.00 0.00 5.26 0.00 -
P/NAPS 0.74 0.78 0.79 0.87 0.93 1.10 1.06 -21.28%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 24/11/08 27/08/08 26/05/08 28/02/08 26/11/07 -
Price 0.74 0.56 0.50 0.59 0.69 0.68 0.77 -
P/RPS 0.63 0.52 0.47 0.55 0.65 0.67 0.77 -12.51%
P/EPS 4.01 7.74 9.45 10.65 13.69 9.24 9.94 -45.37%
EY 24.92 12.93 10.59 9.39 7.30 10.82 10.06 82.97%
DY 0.00 7.14 10.67 0.00 0.00 5.88 0.00 -
P/NAPS 0.95 0.76 0.68 0.82 0.99 0.99 1.08 -8.18%

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