[COCOLND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 30.08%
YoY- 204.62%
Quarter Report
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 66,524 35,207 133,176 97,768 68,056 35,159 128,717 -35.67%
PBT 6,616 5,022 25,302 18,912 14,442 7,298 10,927 -28.49%
Tax -1,520 -940 -5,609 -4,412 -3,295 -1,766 -2,242 -22.88%
NP 5,096 4,082 19,693 14,500 11,147 5,532 8,685 -29.98%
-
NP to SH 5,096 4,082 19,693 14,500 11,147 5,532 8,685 -29.98%
-
Tax Rate 22.97% 18.72% 22.17% 23.33% 22.82% 24.20% 20.52% -
Total Cost 61,428 31,125 113,483 83,268 56,909 29,627 120,032 -36.09%
-
Net Worth 117,105 105,651 100,794 98,427 99,591 93,599 88,789 20.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 3,217 3,001 11,999 9,002 5,999 - 4,799 -23.46%
Div Payout % 63.13% 73.53% 60.93% 62.09% 53.82% - 55.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 117,105 105,651 100,794 98,427 99,591 93,599 88,789 20.32%
NOSH 128,686 120,058 119,993 120,033 119,989 119,999 119,986 4.79%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.66% 11.59% 14.79% 14.83% 16.38% 15.73% 6.75% -
ROE 4.35% 3.86% 19.54% 14.73% 11.19% 5.91% 9.78% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 51.69 29.32 110.99 81.45 56.72 29.30 107.28 -38.62%
EPS 3.96 3.40 16.41 12.08 9.29 4.61 7.24 -33.19%
DPS 2.50 2.50 10.00 7.50 5.00 0.00 4.00 -26.96%
NAPS 0.91 0.88 0.84 0.82 0.83 0.78 0.74 14.82%
Adjusted Per Share Value based on latest NOSH - 120,179
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.54 7.69 29.10 21.37 14.87 7.68 28.13 -35.67%
EPS 1.11 0.89 4.30 3.17 2.44 1.21 1.90 -30.18%
DPS 0.70 0.66 2.62 1.97 1.31 0.00 1.05 -23.74%
NAPS 0.2559 0.2309 0.2203 0.2151 0.2176 0.2045 0.194 20.33%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.73 1.44 1.31 1.16 0.72 0.58 0.58 -
P/RPS 3.35 4.91 1.18 1.42 1.27 1.98 0.54 238.75%
P/EPS 43.69 42.35 7.98 9.60 7.75 12.58 8.01 210.82%
EY 2.29 2.36 12.53 10.41 12.90 7.95 12.48 -67.80%
DY 1.45 1.74 7.63 6.47 6.94 0.00 6.90 -64.75%
P/NAPS 1.90 1.64 1.56 1.41 0.87 0.74 0.78 81.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 23/11/09 24/08/09 28/05/09 26/02/09 -
Price 2.87 1.33 1.34 1.21 1.16 0.74 0.56 -
P/RPS 5.55 4.54 1.21 1.49 2.05 2.53 0.52 386.86%
P/EPS 72.47 39.12 8.16 10.02 12.49 16.05 7.74 346.05%
EY 1.38 2.56 12.25 9.98 8.01 6.23 12.93 -77.59%
DY 0.87 1.88 7.46 6.20 4.31 0.00 7.14 -75.51%
P/NAPS 3.15 1.51 1.60 1.48 1.40 0.95 0.76 158.69%

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