[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 26.27%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 187,500 127,559 67,930 223,208 164,998 110,745 51,917 135.20%
PBT 19,157 11,377 5,518 27,991 22,007 16,004 6,439 106.72%
Tax -5,070 -3,077 -1,414 -6,772 -5,203 -3,735 -1,487 126.36%
NP 14,087 8,300 4,104 21,219 16,804 12,269 4,952 100.63%
-
NP to SH 14,087 8,300 4,104 21,219 16,804 12,269 4,952 100.63%
-
Tax Rate 26.47% 27.05% 25.63% 24.19% 23.64% 23.34% 23.09% -
Total Cost 173,413 119,259 63,826 201,989 148,194 98,476 46,965 138.70%
-
Net Worth 207,615 202,355 200,907 195,700 200,824 195,617 193,624 4.75%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,579 4,287 - 10,729 8,582 4,289 - -
Div Payout % 60.90% 51.65% - 50.56% 51.07% 34.97% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 207,615 202,355 200,907 195,700 200,824 195,617 193,624 4.75%
NOSH 171,583 171,487 171,715 171,666 171,644 171,594 171,349 0.09%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.51% 6.51% 6.04% 9.51% 10.18% 11.08% 9.54% -
ROE 6.79% 4.10% 2.04% 10.84% 8.37% 6.27% 2.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.28 74.38 39.56 130.02 96.13 64.54 30.30 134.99%
EPS 8.21 4.84 2.39 12.37 9.79 7.15 2.89 100.45%
DPS 5.00 2.50 0.00 6.25 5.00 2.50 0.00 -
NAPS 1.21 1.18 1.17 1.14 1.17 1.14 1.13 4.66%
Adjusted Per Share Value based on latest NOSH - 171,750
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.97 27.88 14.84 48.78 36.06 24.20 11.35 135.12%
EPS 3.08 1.81 0.90 4.64 3.67 2.68 1.08 100.97%
DPS 1.87 0.94 0.00 2.34 1.88 0.94 0.00 -
NAPS 0.4537 0.4422 0.439 0.4277 0.4389 0.4275 0.4231 4.76%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.20 2.32 2.04 2.31 2.56 2.40 2.30 -
P/RPS 2.01 3.12 5.16 1.78 2.66 3.72 7.59 -58.72%
P/EPS 26.80 47.93 85.36 18.69 26.15 33.57 79.58 -51.56%
EY 3.73 2.09 1.17 5.35 3.82 2.98 1.26 106.03%
DY 2.27 1.08 0.00 2.71 1.95 1.04 0.00 -
P/NAPS 1.82 1.97 1.74 2.03 2.19 2.11 2.04 -7.31%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 28/05/13 27/02/13 26/11/12 27/08/12 28/05/12 -
Price 2.16 2.25 2.50 2.07 2.36 2.16 2.06 -
P/RPS 1.98 3.02 6.32 1.59 2.46 3.35 6.80 -56.03%
P/EPS 26.31 46.49 104.60 16.75 24.11 30.21 71.28 -48.51%
EY 3.80 2.15 0.96 5.97 4.15 3.31 1.40 94.46%
DY 2.31 1.11 0.00 3.02 2.12 1.16 0.00 -
P/NAPS 1.79 1.91 2.14 1.82 2.02 1.89 1.82 -1.10%

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