[COCOLND] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -20.83%
YoY- -25.62%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 32,897 35,159 33,743 30,638 32,747 31,589 30,843 4.39%
PBT 7,144 7,298 4,327 2,236 2,484 1,880 1,949 137.91%
Tax -1,529 -1,766 -402 -799 -669 -372 -82 604.42%
NP 5,615 5,532 3,925 1,437 1,815 1,508 1,867 108.49%
-
NP to SH 5,615 5,532 3,925 1,437 1,815 1,508 1,867 108.49%
-
Tax Rate 21.40% 24.20% 9.29% 35.73% 26.93% 19.79% 4.21% -
Total Cost 27,282 29,627 29,818 29,201 30,932 30,081 28,976 -3.94%
-
Net Worth 99,582 93,599 88,868 87,417 86,543 83,777 82,578 13.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,998 - - 4,789 - - - -
Div Payout % 106.84% - - 333.33% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 99,582 93,599 88,868 87,417 86,543 83,777 82,578 13.30%
NOSH 119,978 119,999 120,092 119,749 120,198 119,682 119,679 0.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.07% 15.73% 11.63% 4.69% 5.54% 4.77% 6.05% -
ROE 5.64% 5.91% 4.42% 1.64% 2.10% 1.80% 2.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 27.42 29.30 28.10 25.58 27.24 26.39 25.77 4.22%
EPS 4.68 4.61 3.27 1.20 1.51 1.26 1.56 108.14%
DPS 5.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 0.74 0.73 0.72 0.70 0.69 13.11%
Adjusted Per Share Value based on latest NOSH - 119,749
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.19 7.68 7.37 6.70 7.16 6.90 6.74 4.40%
EPS 1.23 1.21 0.86 0.31 0.40 0.33 0.41 108.14%
DPS 1.31 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.2176 0.2045 0.1942 0.191 0.1891 0.1831 0.1805 13.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.58 0.58 0.58 0.63 0.65 0.76 -
P/RPS 2.63 1.98 2.06 2.27 2.31 2.46 2.95 -7.37%
P/EPS 15.38 12.58 17.75 48.33 41.72 51.59 48.72 -53.67%
EY 6.50 7.95 5.64 2.07 2.40 1.94 2.05 115.97%
DY 6.94 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.78 0.79 0.87 0.93 1.10 -14.48%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 28/05/09 26/02/09 24/11/08 27/08/08 26/05/08 28/02/08 -
Price 1.16 0.74 0.56 0.50 0.59 0.69 0.68 -
P/RPS 4.23 2.53 1.99 1.95 2.17 2.61 2.64 36.96%
P/EPS 24.79 16.05 17.13 41.67 39.07 54.76 43.59 -31.38%
EY 4.03 6.23 5.84 2.40 2.56 1.83 2.29 45.81%
DY 4.31 0.00 0.00 8.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.95 0.76 0.68 0.82 0.99 0.99 26.01%

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