[COCOLND] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.5%
YoY- 235.45%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 35,207 133,176 97,768 68,056 35,159 128,717 94,974 -48.42%
PBT 5,022 25,302 18,912 14,442 7,298 10,927 6,600 -16.66%
Tax -940 -5,609 -4,412 -3,295 -1,766 -2,242 -1,840 -36.12%
NP 4,082 19,693 14,500 11,147 5,532 8,685 4,760 -9.74%
-
NP to SH 4,082 19,693 14,500 11,147 5,532 8,685 4,760 -9.74%
-
Tax Rate 18.72% 22.17% 23.33% 22.82% 24.20% 20.52% 27.88% -
Total Cost 31,125 113,483 83,268 56,909 29,627 120,032 90,214 -50.84%
-
Net Worth 105,651 100,794 98,427 99,591 93,599 88,789 87,526 13.38%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 3,001 11,999 9,002 5,999 - 4,799 4,795 -26.85%
Div Payout % 73.53% 60.93% 62.09% 53.82% - 55.26% 100.76% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 105,651 100,794 98,427 99,591 93,599 88,789 87,526 13.38%
NOSH 120,058 119,993 120,033 119,989 119,999 119,986 119,899 0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.59% 14.79% 14.83% 16.38% 15.73% 6.75% 5.01% -
ROE 3.86% 19.54% 14.73% 11.19% 5.91% 9.78% 5.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.32 110.99 81.45 56.72 29.30 107.28 79.21 -48.47%
EPS 3.40 16.41 12.08 9.29 4.61 7.24 3.97 -9.82%
DPS 2.50 10.00 7.50 5.00 0.00 4.00 4.00 -26.92%
NAPS 0.88 0.84 0.82 0.83 0.78 0.74 0.73 13.28%
Adjusted Per Share Value based on latest NOSH - 119,978
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.69 29.10 21.37 14.87 7.68 28.13 20.75 -48.43%
EPS 0.89 4.30 3.17 2.44 1.21 1.90 1.04 -9.87%
DPS 0.66 2.62 1.97 1.31 0.00 1.05 1.05 -26.64%
NAPS 0.2309 0.2203 0.2151 0.2176 0.2045 0.194 0.1913 13.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.44 1.31 1.16 0.72 0.58 0.58 0.58 -
P/RPS 4.91 1.18 1.42 1.27 1.98 0.54 0.73 256.73%
P/EPS 42.35 7.98 9.60 7.75 12.58 8.01 14.61 103.43%
EY 2.36 12.53 10.41 12.90 7.95 12.48 6.84 -50.83%
DY 1.74 7.63 6.47 6.94 0.00 6.90 6.90 -60.11%
P/NAPS 1.64 1.56 1.41 0.87 0.74 0.78 0.79 62.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 23/11/09 24/08/09 28/05/09 26/02/09 24/11/08 -
Price 1.33 1.34 1.21 1.16 0.74 0.56 0.50 -
P/RPS 4.54 1.21 1.49 2.05 2.53 0.52 0.63 273.53%
P/EPS 39.12 8.16 10.02 12.49 16.05 7.74 12.59 113.08%
EY 2.56 12.25 9.98 8.01 6.23 12.93 7.94 -53.01%
DY 1.88 7.46 6.20 4.31 0.00 7.14 8.00 -61.95%
P/NAPS 1.51 1.60 1.48 1.40 0.95 0.76 0.68 70.29%

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