[COCOLND] QoQ TTM Result on 31-Mar-2010 [#1]

Stock

[COCOLND] COCOALAND HOLDINGS BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -7.36%

YoY- 43.54%

Quarter Report

COCOLND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	142,259	139,222	131,644	133,224	133,176	131,511	132,437	4.87%
YoY %	2.18%	5.76%	-1.19%	0.04%	1.27%	-0.70%	-	-
Horiz. %	107.42%	105.12%	99.40%	100.59%	100.56%	99.30%	100.00%	-
PBT	8,303	13,111	17,476	23,026	25,302	23,239	21,005	-46.04%
YoY %	-36.67%	-24.98%	-24.10%	-9.00%	8.88%	10.64%	-	-
Horiz. %	39.53%	62.42%	83.20%	109.62%	120.46%	110.64%	100.00%	-
Tax	1,516	-2,385	-3,834	-4,783	-5,609	-4,814	-4,496	-
YoY %	163.56%	37.79%	19.84%	14.73%	-16.51%	-7.07%	-	-
Horiz. %	-33.72%	53.05%	85.28%	106.38%	124.76%	107.07%	100.00%	-
NP	9,819	10,726	13,642	18,243	19,693	18,425	16,509	-29.20%
YoY %	-8.46%	-21.38%	-25.22%	-7.36%	6.88%	11.61%	-	-
Horiz. %	59.48%	64.97%	82.63%	110.50%	119.29%	111.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,819	10,726	13,642	18,243	19,693	18,425	16,509	-29.20%
YoY %	-8.46%	-21.38%	-25.22%	-7.36%	6.88%	11.61%	-	-
Horiz. %	59.48%	64.97%	82.63%	110.50%	119.29%	111.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-18.26%	18.19%	21.94%	20.77%	22.17%	20.72%	21.40%	-
YoY %	-200.38%	-17.09%	5.63%	-6.31%	7.00%	-3.18%	-	-
Horiz. %	-85.33%	85.00%	102.52%	97.06%	103.60%	96.82%	100.00%	-
Total Cost	132,440	128,496	118,002	114,981	113,483	113,086	115,928	9.25%
YoY %	3.07%	8.89%	2.63%	1.32%	0.35%	-2.45%	-	-
Horiz. %	114.24%	110.84%	101.79%	99.18%	97.89%	97.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	132,966	116,961	116,802	105,651	100,703	98,546	99,582	21.19%
YoY %	13.68%	0.14%	10.55%	4.91%	2.19%	-1.04%	-	-
Horiz. %	133.52%	117.45%	117.29%	106.09%	101.13%	98.96%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	5,527	5,998	9,003	15,001	12,000	9,003	10,788	-35.89%
YoY %	-7.85%	-33.38%	-39.98%	25.01%	33.29%	-16.55%	-	-
Horiz. %	51.23%	55.60%	83.45%	139.05%	111.23%	83.45%	100.00%	-
Div Payout %	56.30%	55.93%	66.00%	82.23%	60.94%	48.87%	65.35%	-
YoY %	0.66%	-15.26%	-19.74%	34.94%	24.70%	-25.22%	-	-
Horiz. %	86.15%	85.59%	100.99%	125.83%	93.25%	74.78%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	132,966	116,961	116,802	105,651	100,703	98,546	99,582	21.19%
YoY %	13.68%	0.14%	10.55%	4.91%	2.19%	-1.04%	-	-
Horiz. %	133.52%	117.45%	117.29%	106.09%	101.13%	98.96%	100.00%	-
NOSH	132,966	128,529	128,354	120,058	119,884	120,179	119,978	7.07%
YoY %	3.45%	0.14%	6.91%	0.15%	-0.25%	0.17%	-	-
Horiz. %	110.83%	107.13%	106.98%	100.07%	99.92%	100.17%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	6.90%	7.70%	10.36%	13.69%	14.79%	14.01%	12.47%	-
YoY %	-10.39%	-25.68%	-24.32%	-7.44%	5.57%	12.35%	-	-
Horiz. %	55.33%	61.75%	83.08%	109.78%	118.60%	112.35%	100.00%	-
ROE	7.38%	9.17%	11.68%	17.27%	19.56%	18.70%	16.58%	-
YoY %	-19.52%	-21.49%	-32.37%	-11.71%	4.60%	12.79%	-	-
Horiz. %	44.51%	55.31%	70.45%	104.16%	117.97%	112.79%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	106.99	108.32	102.56	110.97	111.09	109.43	110.38	-2.05%
YoY %	-1.23%	5.62%	-7.58%	-0.11%	1.52%	-0.86%	-	-
Horiz. %	96.93%	98.13%	92.92%	100.53%	100.64%	99.14%	100.00%	-
EPS	7.38	8.35	10.63	15.20	16.43	15.33	13.76	-33.91%
YoY %	-11.62%	-21.45%	-30.07%	-7.49%	7.18%	11.41%	-	-
Horiz. %	53.63%	60.68%	77.25%	110.47%	119.40%	111.41%	100.00%	-
DPS	4.16	4.67	7.01	12.50	10.00	7.50	9.00	-40.13%
YoY %	-10.92%	-33.38%	-43.92%	25.00%	33.33%	-16.67%	-	-
Horiz. %	46.22%	51.89%	77.89%	138.89%	111.11%	83.33%	100.00%	-
NAPS	1.00	0.91	0.91	0.88	0.84	0.82	0.83	13.18%
YoY %	9.89%	0.00%	3.41%	4.76%	2.44%	-1.20%	-	-
Horiz. %	120.48%	109.64%	109.64%	106.02%	101.20%	98.80%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 120,058
RPS	31.09	30.42	28.77	29.11	29.10	28.74	28.94	4.87%
YoY %	2.20%	5.74%	-1.17%	0.03%	1.25%	-0.69%	-	-
Horiz. %	107.43%	105.11%	99.41%	100.59%	100.55%	99.31%	100.00%	-
EPS	2.15	2.34	2.98	3.99	4.30	4.03	3.61	-29.14%
YoY %	-8.12%	-21.48%	-25.31%	-7.21%	6.70%	11.63%	-	-
Horiz. %	59.56%	64.82%	82.55%	110.53%	119.11%	111.63%	100.00%	-
DPS	1.21	1.31	1.97	3.28	2.62	1.97	2.36	-35.86%
YoY %	-7.63%	-33.50%	-39.94%	25.19%	32.99%	-16.53%	-	-
Horiz. %	51.27%	55.51%	83.47%	138.98%	111.02%	83.47%	100.00%	-
NAPS	0.2906	0.2556	0.2553	0.2309	0.2201	0.2154	0.2176	21.20%
YoY %	13.69%	0.12%	10.57%	4.91%	2.18%	-1.01%	-	-
Horiz. %	133.55%	117.46%	117.33%	106.11%	101.15%	98.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	2.44	2.63	1.73	1.44	1.31	1.16	0.72	-
P/RPS	2.28	2.43	1.69	1.30	1.18	1.06	0.65	130.33%
YoY %	-6.17%	43.79%	30.00%	10.17%	11.32%	63.08%	-	-
Horiz. %	350.77%	373.85%	260.00%	200.00%	181.54%	163.08%	100.00%	-
P/EPS	33.04	31.52	16.28	9.48	7.97	7.57	5.23	240.59%
YoY %	4.82%	93.61%	71.73%	18.95%	5.28%	44.74%	-	-
Horiz. %	631.74%	602.68%	311.28%	181.26%	152.39%	144.74%	100.00%	-
EY	3.03	3.17	6.14	10.55	12.54	13.22	19.11	-70.60%
YoY %	-4.42%	-48.37%	-41.80%	-15.87%	-5.14%	-30.82%	-	-
Horiz. %	15.86%	16.59%	32.13%	55.21%	65.62%	69.18%	100.00%	-
DY	1.70	1.77	4.05	8.68	7.63	6.47	12.50	-73.45%
YoY %	-3.95%	-56.30%	-53.34%	13.76%	17.93%	-48.24%	-	-
Horiz. %	13.60%	14.16%	32.40%	69.44%	61.04%	51.76%	100.00%	-
P/NAPS	2.44	2.89	1.90	1.64	1.56	1.41	0.87	98.50%
YoY %	-15.57%	52.11%	15.85%	5.13%	10.64%	62.07%	-	-
Horiz. %	280.46%	332.18%	218.39%	188.51%	179.31%	162.07%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	22/02/11	22/11/10	26/08/10	25/05/10	25/02/10	23/11/09	24/08/09	-
Price	2.30	2.45	2.87	1.33	1.34	1.21	1.16	-
P/RPS	2.15	2.26	2.80	1.20	1.21	1.11	1.05	61.03%
YoY %	-4.87%	-19.29%	133.33%	-0.83%	9.01%	5.71%	-	-
Horiz. %	204.76%	215.24%	266.67%	114.29%	115.24%	105.71%	100.00%	-
P/EPS	31.15	29.36	27.00	8.75	8.16	7.89	8.43	138.44%
YoY %	6.10%	8.74%	208.57%	7.23%	3.42%	-6.41%	-	-
Horiz. %	369.51%	348.28%	320.28%	103.80%	96.80%	93.59%	100.00%	-
EY	3.21	3.41	3.70	11.42	12.26	12.67	11.86	-58.05%
YoY %	-5.87%	-7.84%	-67.60%	-6.85%	-3.24%	6.83%	-	-
Horiz. %	27.07%	28.75%	31.20%	96.29%	103.37%	106.83%	100.00%	-
DY	1.81	1.90	2.44	9.40	7.46	6.20	7.76	-62.00%
YoY %	-4.74%	-22.13%	-74.04%	26.01%	20.32%	-20.10%	-	-
Horiz. %	23.32%	24.48%	31.44%	121.13%	96.13%	79.90%	100.00%	-
P/NAPS	2.30	2.69	3.15	1.51	1.60	1.48	1.40	39.10%
YoY %	-14.50%	-14.60%	108.61%	-5.63%	8.11%	5.71%	-	-
Horiz. %	164.29%	192.14%	225.00%	107.86%	114.29%	105.71%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

939

PTRANS

PERAK TRANSIT BERHAD

907

MPI

MALAYSIAN PACIFIC INDUSTRIES

884

HLIND

HONG LEONG INDUSTRIES BHD

813

YTLPOWR

YTL POWER INTERNATIONAL BHD

742

JCY

JCY INTERNATIONAL BERHAD

689

WCT

WCT HOLDINGS BERHAD

636

MAYBANK

MALAYAN BANKING BHD

584

GENTING

GENTING BHD

579

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More