[COCOLND] QoQ TTM 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- 6.88%

YoY- 126.75%

Quarter Report

COCOLND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	139,222	131,644	133,224	133,176	131,511	132,437	132,287	3.46%
YoY %	5.76%	-1.19%	0.04%	1.27%	-0.70%	0.11%	-	-
Horiz. %	105.24%	99.51%	100.71%	100.67%	99.41%	100.11%	100.00%	-
PBT	13,111	17,476	23,026	25,302	23,239	21,005	16,345	-13.65%
YoY %	-24.98%	-24.10%	-9.00%	8.88%	10.64%	28.51%	-	-
Horiz. %	80.21%	106.92%	140.87%	154.80%	142.18%	128.51%	100.00%	-
Tax	-2,385	-3,834	-4,783	-5,609	-4,814	-4,496	-3,636	-24.48%
YoY %	37.79%	19.84%	14.73%	-16.51%	-7.07%	-23.65%	-	-
Horiz. %	65.59%	105.45%	131.55%	154.26%	132.40%	123.65%	100.00%	-
NP	10,726	13,642	18,243	19,693	18,425	16,509	12,709	-10.68%
YoY %	-21.38%	-25.22%	-7.36%	6.88%	11.61%	29.90%	-	-
Horiz. %	84.40%	107.34%	143.54%	154.95%	144.98%	129.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,726	13,642	18,243	19,693	18,425	16,509	12,709	-10.68%
YoY %	-21.38%	-25.22%	-7.36%	6.88%	11.61%	29.90%	-	-
Horiz. %	84.40%	107.34%	143.54%	154.95%	144.98%	129.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.19%	21.94%	20.77%	22.17%	20.72%	21.40%	22.25%	-
YoY %	-17.09%	5.63%	-6.31%	7.00%	-3.18%	-3.82%	-	-
Horiz. %	81.75%	98.61%	93.35%	99.64%	93.12%	96.18%	100.00%	-
Total Cost	128,496	118,002	114,981	113,483	113,086	115,928	119,578	4.90%
YoY %	8.89%	2.63%	1.32%	0.35%	-2.45%	-3.05%	-	-
Horiz. %	107.46%	98.68%	96.16%	94.90%	94.57%	96.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,961	116,802	105,651	100,703	98,546	99,582	93,599	15.99%
YoY %	0.14%	10.55%	4.91%	2.19%	-1.04%	6.39%	-	-
Horiz. %	124.96%	124.79%	112.88%	107.59%	105.29%	106.39%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	5,998	9,003	15,001	12,000	9,003	10,788	4,789	16.17%
YoY %	-33.38%	-39.98%	25.01%	33.29%	-16.55%	125.27%	-	-
Horiz. %	125.25%	187.99%	313.24%	250.57%	187.99%	225.27%	100.00%	-
Div Payout %	55.93%	66.00%	82.23%	60.94%	48.87%	65.35%	37.69%	-
YoY %	-15.26%	-19.74%	34.94%	24.70%	-25.22%	73.39%	-	-
Horiz. %	148.39%	175.11%	218.17%	161.69%	129.66%	173.39%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	116,961	116,802	105,651	100,703	98,546	99,582	93,599	15.99%
YoY %	0.14%	10.55%	4.91%	2.19%	-1.04%	6.39%	-	-
Horiz. %	124.96%	124.79%	112.88%	107.59%	105.29%	106.39%	100.00%	-
NOSH	128,529	128,354	120,058	119,884	120,179	119,978	119,999	4.68%
YoY %	0.14%	6.91%	0.15%	-0.25%	0.17%	-0.02%	-	-
Horiz. %	107.11%	106.96%	100.05%	99.90%	100.15%	99.98%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	7.70%	10.36%	13.69%	14.79%	14.01%	12.47%	9.61%	-
YoY %	-25.68%	-24.32%	-7.44%	5.57%	12.35%	29.76%	-	-
Horiz. %	80.12%	107.80%	142.46%	153.90%	145.79%	129.76%	100.00%	-
ROE	9.17%	11.68%	17.27%	19.56%	18.70%	16.58%	13.58%	-
YoY %	-21.49%	-32.37%	-11.71%	4.60%	12.79%	22.09%	-	-
Horiz. %	67.53%	86.01%	127.17%	144.04%	137.70%	122.09%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	108.32	102.56	110.97	111.09	109.43	110.38	110.24	-1.16%
YoY %	5.62%	-7.58%	-0.11%	1.52%	-0.86%	0.13%	-	-
Horiz. %	98.26%	93.03%	100.66%	100.77%	99.27%	100.13%	100.00%	-
EPS	8.35	10.63	15.20	16.43	15.33	13.76	10.59	-14.63%
YoY %	-21.45%	-30.07%	-7.49%	7.18%	11.41%	29.93%	-	-
Horiz. %	78.85%	100.38%	143.53%	155.15%	144.76%	129.93%	100.00%	-
DPS	4.67	7.01	12.50	10.00	7.50	9.00	4.00	10.86%
YoY %	-33.38%	-43.92%	25.00%	33.33%	-16.67%	125.00%	-	-
Horiz. %	116.75%	175.25%	312.50%	250.00%	187.50%	225.00%	100.00%	-
NAPS	0.91	0.91	0.88	0.84	0.82	0.83	0.78	10.81%
YoY %	0.00%	3.41%	4.76%	2.44%	-1.20%	6.41%	-	-
Horiz. %	116.67%	116.67%	112.82%	107.69%	105.13%	106.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 119,884
RPS	30.42	28.77	29.11	29.10	28.74	28.94	28.91	3.44%
YoY %	5.74%	-1.17%	0.03%	1.25%	-0.69%	0.10%	-	-
Horiz. %	105.22%	99.52%	100.69%	100.66%	99.41%	100.10%	100.00%	-
EPS	2.34	2.98	3.99	4.30	4.03	3.61	2.78	-10.84%
YoY %	-21.48%	-25.31%	-7.21%	6.70%	11.63%	29.86%	-	-
Horiz. %	84.17%	107.19%	143.53%	154.68%	144.96%	129.86%	100.00%	-
DPS	1.31	1.97	3.28	2.62	1.97	2.36	1.05	15.87%
YoY %	-33.50%	-39.94%	25.19%	32.99%	-16.53%	124.76%	-	-
Horiz. %	124.76%	187.62%	312.38%	249.52%	187.62%	224.76%	100.00%	-
NAPS	0.2556	0.2553	0.2309	0.2201	0.2154	0.2176	0.2045	16.01%
YoY %	0.12%	10.57%	4.91%	2.18%	-1.01%	6.41%	-	-
Horiz. %	124.99%	124.84%	112.91%	107.63%	105.33%	106.41%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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	2.43	1.69	1.30	1.18	1.06	0.65	0.53	175.73%
YoY %	43.79%	30.00%	10.17%	11.32%	63.08%	22.64%	-	-
Horiz. %	458.49%	318.87%	245.28%	222.64%	200.00%	122.64%	100.00%	-
P/EPS	31.52	16.28	9.48	7.97	7.57	5.23	5.48	220.68%
YoY %	93.61%	71.73%	18.95%	5.28%	44.74%	-4.56%	-	-
Horiz. %	575.18%	297.08%	172.99%	145.44%	138.14%	95.44%	100.00%	-
EY	3.17	6.14	10.55	12.54	13.22	19.11	18.26	-68.84%
YoY %	-48.37%	-41.80%	-15.87%	-5.14%	-30.82%	4.65%	-	-
Horiz. %	17.36%	33.63%	57.78%	68.67%	72.40%	104.65%	100.00%	-
DY	1.77	4.05	8.68	7.63	6.47	12.50	6.90	-59.59%
YoY %	-56.30%	-53.34%	13.76%	17.93%	-48.24%	81.16%	-	-
Horiz. %	25.65%	58.70%	125.80%	110.58%	93.77%	181.16%	100.00%	-
P/NAPS	2.89	1.90	1.64	1.56	1.41	0.87	0.74	147.79%
YoY %	52.11%	15.85%	5.13%	10.64%	62.07%	17.57%	-	-
Horiz. %	390.54%	256.76%	221.62%	210.81%	190.54%	117.57%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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	2.26	2.80	1.20	1.21	1.11	1.05	0.67	124.75%
YoY %	-19.29%	133.33%	-0.83%	9.01%	5.71%	56.72%	-	-
Horiz. %	337.31%	417.91%	179.10%	180.60%	165.67%	156.72%	100.00%	-
P/EPS	29.36	27.00	8.75	8.16	7.89	8.43	6.99	160.09%
YoY %	8.74%	208.57%	7.23%	3.42%	-6.41%	20.60%	-	-
Horiz. %	420.03%	386.27%	125.18%	116.74%	112.88%	120.60%	100.00%	-
EY	3.41	3.70	11.42	12.26	12.67	11.86	14.31	-61.53%
YoY %	-7.84%	-67.60%	-6.85%	-3.24%	6.83%	-17.12%	-	-
Horiz. %	23.83%	25.86%	79.80%	85.67%	88.54%	82.88%	100.00%	-
DY	1.90	2.44	9.40	7.46	6.20	7.76	5.41	-50.19%
YoY %	-22.13%	-74.04%	26.01%	20.32%	-20.10%	43.44%	-	-
Horiz. %	35.12%	45.10%	173.75%	137.89%	114.60%	143.44%	100.00%	-
P/NAPS	2.69	3.15	1.51	1.60	1.48	1.40	0.95	100.02%
YoY %	-14.60%	108.61%	-5.63%	8.11%	5.71%	47.37%	-	-
Horiz. %	283.16%	331.58%	158.95%	168.42%	155.79%	147.37%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos