[COCOLND] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 25.96%
YoY- 317.26%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 51,917 51,401 39,921 43,674 38,998 38,445 37,290 24.65%
PBT 6,439 9,836 2,926 4,852 4,045 1,582 105 1451.19%
Tax -1,487 -1,119 -41 -621 -686 2,704 332 -
NP 4,952 8,717 2,885 4,231 3,359 4,286 437 403.76%
-
NP to SH 4,952 8,717 2,885 4,231 3,359 4,286 437 403.76%
-
Tax Rate 23.09% 11.38% 1.40% 12.80% 16.96% -170.92% -316.19% -
Total Cost 46,965 42,684 37,036 39,443 35,639 34,159 36,853 17.52%
-
Net Worth 193,624 188,753 183,747 181,573 179,946 132,966 116,961 39.89%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 5,147 4,293 - - 2,526 - -
Div Payout % - 59.06% 148.81% - - 58.94% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 193,624 188,753 183,747 181,573 179,946 132,966 116,961 39.89%
NOSH 171,349 171,594 171,726 171,295 171,377 132,966 128,529 21.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.54% 16.96% 7.23% 9.69% 8.61% 11.15% 1.17% -
ROE 2.56% 4.62% 1.57% 2.33% 1.87% 3.22% 0.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 30.30 29.95 23.25 25.50 22.76 28.91 29.01 2.94%
EPS 2.89 5.08 1.68 2.47 1.96 3.23 0.34 315.95%
DPS 0.00 3.00 2.50 0.00 0.00 1.90 0.00 -
NAPS 1.13 1.10 1.07 1.06 1.05 1.00 0.91 15.51%
Adjusted Per Share Value based on latest NOSH - 171,295
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.35 11.23 8.72 9.54 8.52 8.40 8.15 24.68%
EPS 1.08 1.90 0.63 0.92 0.73 0.94 0.10 387.88%
DPS 0.00 1.12 0.94 0.00 0.00 0.55 0.00 -
NAPS 0.4231 0.4125 0.4015 0.3968 0.3932 0.2906 0.2556 39.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.30 2.18 1.95 2.05 2.23 2.44 2.63 -
P/RPS 7.59 7.28 8.39 8.04 9.80 8.44 9.06 -11.12%
P/EPS 79.58 42.91 116.07 83.00 113.78 75.70 773.53 -78.01%
EY 1.26 2.33 0.86 1.20 0.88 1.32 0.13 353.96%
DY 0.00 1.38 1.28 0.00 0.00 0.78 0.00 -
P/NAPS 2.04 1.98 1.82 1.93 2.12 2.44 2.89 -20.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 22/11/11 25/08/11 23/05/11 22/02/11 22/11/10 -
Price 2.06 2.39 2.00 1.96 2.10 2.30 2.45 -
P/RPS 6.80 7.98 8.60 7.69 9.23 7.95 8.44 -13.40%
P/EPS 71.28 47.05 119.05 79.35 107.14 71.35 720.59 -78.58%
EY 1.40 2.13 0.84 1.26 0.93 1.40 0.14 363.50%
DY 0.00 1.26 1.25 0.00 0.00 0.83 0.00 -
P/NAPS 1.82 2.17 1.87 1.85 2.00 2.30 2.69 -22.91%

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