[COCOLND] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.88%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 37,290 31,317 35,207 35,408 29,712 32,897 35,159 3.99%
PBT 105 1,594 5,022 6,390 4,470 7,144 7,298 -94.06%
Tax 332 -580 -940 -1,197 -1,117 -1,529 -1,766 -
NP 437 1,014 4,082 5,193 3,353 5,615 5,532 -81.56%
-
NP to SH 437 1,014 4,082 5,193 3,353 5,615 5,532 -81.56%
-
Tax Rate -316.19% 36.39% 18.72% 18.73% 24.99% 21.40% 24.20% -
Total Cost 36,853 30,303 31,125 30,215 26,359 27,282 29,627 15.64%
-
Net Worth 116,961 116,802 105,651 100,703 98,546 99,582 93,599 15.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 3,001 2,997 3,004 5,998 - -
Div Payout % - - 73.53% 57.71% 89.61% 106.84% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 116,961 116,802 105,651 100,703 98,546 99,582 93,599 15.99%
NOSH 128,529 128,354 120,058 119,884 120,179 119,978 119,999 4.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.17% 3.24% 11.59% 14.67% 11.29% 17.07% 15.73% -
ROE 0.37% 0.87% 3.86% 5.16% 3.40% 5.64% 5.91% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.01 24.40 29.32 29.54 24.72 27.42 29.30 -0.66%
EPS 0.34 0.79 3.40 4.33 2.79 4.68 4.61 -82.38%
DPS 0.00 0.00 2.50 2.50 2.50 5.00 0.00 -
NAPS 0.91 0.91 0.88 0.84 0.82 0.83 0.78 10.81%
Adjusted Per Share Value based on latest NOSH - 119,884
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.15 6.84 7.69 7.74 6.49 7.19 7.68 4.03%
EPS 0.10 0.22 0.89 1.13 0.73 1.23 1.21 -80.99%
DPS 0.00 0.00 0.66 0.65 0.66 1.31 0.00 -
NAPS 0.2556 0.2553 0.2309 0.2201 0.2154 0.2176 0.2045 16.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.63 1.73 1.44 1.31 1.16 0.72 0.58 -
P/RPS 9.06 7.09 4.91 4.44 4.69 2.63 1.98 175.36%
P/EPS 773.53 218.99 42.35 30.24 41.58 15.38 12.58 1453.97%
EY 0.13 0.46 2.36 3.31 2.41 6.50 7.95 -93.54%
DY 0.00 0.00 1.74 1.91 2.16 6.94 0.00 -
P/NAPS 2.89 1.90 1.64 1.56 1.41 0.87 0.74 147.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 26/08/10 25/05/10 25/02/10 23/11/09 24/08/09 28/05/09 -
Price 2.45 2.87 1.33 1.34 1.21 1.16 0.74 -
P/RPS 8.44 11.76 4.54 4.54 4.89 4.23 2.53 123.09%
P/EPS 720.59 363.29 39.12 30.93 43.37 24.79 16.05 1160.28%
EY 0.14 0.28 2.56 3.23 2.31 4.03 6.23 -92.01%
DY 0.00 0.00 1.88 1.87 2.07 4.31 0.00 -
P/NAPS 2.69 3.15 1.51 1.60 1.48 1.40 0.95 100.02%

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