[COCOLND] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 47.76%
YoY- 72.94%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 67,930 58,210 54,253 58,828 51,917 51,401 39,921 42.48%
PBT 5,518 5,984 6,003 9,565 6,439 9,836 2,926 52.58%
Tax -1,414 -1,569 -1,468 -2,248 -1,487 -1,119 -41 957.24%
NP 4,104 4,415 4,535 7,317 4,952 8,717 2,885 26.45%
-
NP to SH 4,104 4,415 4,535 7,317 4,952 8,717 2,885 26.45%
-
Tax Rate 25.63% 26.22% 24.45% 23.50% 23.09% 11.38% 1.40% -
Total Cost 63,826 53,795 49,718 51,511 46,965 42,684 37,036 43.69%
-
Net Worth 200,907 195,796 200,982 195,807 193,624 188,753 183,747 6.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,146 4,294 4,294 - 5,147 4,293 -
Div Payout % - 48.63% 94.70% 58.69% - 59.06% 148.81% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 200,907 195,796 200,982 195,807 193,624 188,753 183,747 6.12%
NOSH 171,715 171,750 171,780 171,760 171,349 171,594 171,726 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.04% 7.58% 8.36% 12.44% 9.54% 16.96% 7.23% -
ROE 2.04% 2.25% 2.26% 3.74% 2.56% 4.62% 1.57% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.56 33.89 31.58 34.25 30.30 29.95 23.25 42.47%
EPS 2.39 2.57 2.64 4.26 2.89 5.08 1.68 26.46%
DPS 0.00 1.25 2.50 2.50 0.00 3.00 2.50 -
NAPS 1.17 1.14 1.17 1.14 1.13 1.10 1.07 6.13%
Adjusted Per Share Value based on latest NOSH - 171,760
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.84 12.72 11.86 12.86 11.35 11.23 8.72 42.49%
EPS 0.90 0.96 0.99 1.60 1.08 1.90 0.63 26.81%
DPS 0.00 0.47 0.94 0.94 0.00 1.12 0.94 -
NAPS 0.439 0.4279 0.4392 0.4279 0.4231 0.4125 0.4015 6.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.04 2.31 2.56 2.40 2.30 2.18 1.95 -
P/RPS 5.16 6.82 8.11 7.01 7.59 7.28 8.39 -27.65%
P/EPS 85.36 89.86 96.97 56.34 79.58 42.91 116.07 -18.51%
EY 1.17 1.11 1.03 1.77 1.26 2.33 0.86 22.75%
DY 0.00 0.54 0.98 1.04 0.00 1.38 1.28 -
P/NAPS 1.74 2.03 2.19 2.11 2.04 1.98 1.82 -2.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 26/11/12 27/08/12 28/05/12 27/02/12 22/11/11 -
Price 2.50 2.07 2.36 2.16 2.06 2.39 2.00 -
P/RPS 6.32 6.11 7.47 6.31 6.80 7.98 8.60 -18.54%
P/EPS 104.60 80.53 89.39 50.70 71.28 47.05 119.05 -8.25%
EY 0.96 1.24 1.12 1.97 1.40 2.13 0.84 9.30%
DY 0.00 0.60 1.06 1.16 0.00 1.26 1.25 -
P/NAPS 2.14 1.82 2.02 1.89 1.82 2.17 1.87 9.39%

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