[COCOLND] YoY Annual (Unaudited) 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
YoY- 126.75%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 223,208 173,994 142,259 133,176 128,717 121,264 119,239 11.00%
PBT 27,991 21,659 8,303 25,302 10,927 11,215 14,284 11.85%
Tax -6,772 -2,467 1,516 -5,609 -2,242 -2,381 -2,085 21.67%
NP 21,219 19,192 9,819 19,693 8,685 8,834 12,199 9.65%
-
NP to SH 21,219 19,192 9,819 19,693 8,685 8,834 12,199 9.65%
-
Tax Rate 24.19% 11.39% -18.26% 22.17% 20.52% 21.23% 14.60% -
Total Cost 201,989 154,802 132,440 113,483 120,032 112,430 107,040 11.15%
-
Net Worth 195,700 188,661 136,787 100,794 88,789 82,818 78,033 16.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 10,729 9,433 5,843 11,999 4,799 4,801 4,802 14.32%
Div Payout % 50.56% 49.15% 59.51% 60.93% 55.26% 54.35% 39.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 195,700 188,661 136,787 100,794 88,789 82,818 78,033 16.54%
NOSH 171,666 171,510 132,803 119,993 119,986 120,027 120,051 6.13%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.51% 11.03% 6.90% 14.79% 6.75% 7.28% 10.23% -
ROE 10.84% 10.17% 7.18% 19.54% 9.78% 10.67% 15.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 130.02 101.45 107.12 110.99 107.28 101.03 99.32 4.58%
EPS 12.37 11.19 7.39 16.41 7.24 7.36 10.17 3.31%
DPS 6.25 5.50 4.40 10.00 4.00 4.00 4.00 7.71%
NAPS 1.14 1.10 1.03 0.84 0.74 0.69 0.65 9.80%
Adjusted Per Share Value based on latest NOSH - 119,884
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.78 38.02 31.09 29.10 28.13 26.50 26.06 11.00%
EPS 4.64 4.19 2.15 4.30 1.90 1.93 2.67 9.63%
DPS 2.34 2.06 1.28 2.62 1.05 1.05 1.05 14.27%
NAPS 0.4277 0.4123 0.2989 0.2203 0.194 0.181 0.1705 16.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.31 2.18 2.44 1.31 0.58 0.76 0.76 -
P/RPS 1.78 2.15 2.28 1.18 0.54 0.75 0.77 14.97%
P/EPS 18.69 19.48 33.00 7.98 8.01 10.33 7.48 16.47%
EY 5.35 5.13 3.03 12.53 12.48 9.68 13.37 -14.14%
DY 2.71 2.52 1.80 7.63 6.90 5.26 5.26 -10.45%
P/NAPS 2.03 1.98 2.37 1.56 0.78 1.10 1.17 9.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 25/02/10 26/02/09 28/02/08 26/02/07 -
Price 2.07 2.39 2.30 1.34 0.56 0.68 0.94 -
P/RPS 1.59 2.36 2.15 1.21 0.52 0.67 0.95 8.95%
P/EPS 16.75 21.36 31.11 8.16 7.74 9.24 9.25 10.39%
EY 5.97 4.68 3.21 12.25 12.93 10.82 10.81 -9.41%
DY 3.02 2.30 1.91 7.46 7.14 5.88 4.26 -5.56%
P/NAPS 1.82 2.17 2.23 1.60 0.76 0.99 1.45 3.85%

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