[COCOLND] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.18%
YoY- -34.0%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 165,344 133,048 136,112 128,672 124,508 114,072 93,914 9.88%
PBT 17,794 13,232 28,884 8,728 12,330 12,112 7,822 14.67%
Tax -2,614 -3,040 -6,590 -2,082 -2,260 -2,194 -1,214 13.62%
NP 15,180 10,192 22,294 6,646 10,070 9,918 6,608 14.86%
-
NP to SH 15,180 10,192 22,294 6,646 10,070 9,918 6,608 14.86%
-
Tax Rate 14.69% 22.97% 22.82% 23.85% 18.33% 18.11% 15.52% -
Total Cost 150,164 122,856 113,818 122,026 114,438 104,154 87,306 9.45%
-
Net Worth 182,022 117,105 99,591 86,374 82,717 98,459 67,336 18.01%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 6,434 11,998 - - - - -
Div Payout % - 63.13% 53.82% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 182,022 117,105 99,591 86,374 82,717 98,459 67,336 18.01%
NOSH 171,719 128,686 119,989 119,963 119,880 120,072 89,782 11.40%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.18% 7.66% 16.38% 5.17% 8.09% 8.69% 7.04% -
ROE 8.34% 8.70% 22.39% 7.69% 12.17% 10.07% 9.81% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 96.29 103.39 113.44 107.26 103.86 95.00 104.60 -1.36%
EPS 8.84 7.92 18.58 5.54 8.40 8.26 7.36 3.09%
DPS 0.00 5.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.91 0.83 0.72 0.69 0.82 0.75 5.93%
Adjusted Per Share Value based on latest NOSH - 120,198
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 36.13 29.08 29.74 28.12 27.21 24.93 20.52 9.88%
EPS 3.32 2.23 4.87 1.45 2.20 2.17 1.44 14.93%
DPS 0.00 1.41 2.62 0.00 0.00 0.00 0.00 -
NAPS 0.3978 0.2559 0.2176 0.1888 0.1808 0.2152 0.1472 18.01%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.05 1.73 0.72 0.63 1.05 0.62 0.71 -
P/RPS 2.13 1.67 0.63 0.59 1.01 0.65 0.68 20.95%
P/EPS 23.19 21.84 3.88 11.37 12.50 7.51 9.65 15.72%
EY 4.31 4.58 25.81 8.79 8.00 13.32 10.37 -13.60%
DY 0.00 2.89 13.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.90 0.87 0.87 1.52 0.76 0.95 12.53%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 24/08/09 27/08/08 10/08/07 28/08/06 25/08/05 -
Price 1.96 2.87 1.16 0.59 1.09 0.56 0.69 -
P/RPS 2.04 2.78 1.02 0.55 1.05 0.59 0.66 20.68%
P/EPS 22.17 36.24 6.24 10.65 12.98 6.78 9.38 15.40%
EY 4.51 2.76 16.02 9.39 7.71 14.75 10.67 -13.36%
DY 0.00 1.74 8.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 3.15 1.40 0.82 1.58 0.68 0.92 12.34%

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