[COCOLND] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[COCOLND] COCOALAND HOLDINGS BHD

Announcement Date

26-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -37.58%

YoY- -54.28%

Quarter Report

COCOLND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	255,118	221,490	165,344	133,048	136,112	128,672	124,508	12.68%
YoY %	15.18%	33.96%	24.27%	-2.25%	5.78%	3.34%	-	-
Horiz. %	204.90%	177.89%	132.80%	106.86%	109.32%	103.34%	100.00%	-
PBT	22,754	32,008	17,794	13,232	28,884	8,728	12,330	10.74%
YoY %	-28.91%	79.88%	34.48%	-54.19%	230.93%	-29.21%	-	-
Horiz. %	184.54%	259.59%	144.31%	107.32%	234.26%	70.79%	100.00%	-
Tax	-6,154	-7,470	-2,614	-3,040	-6,590	-2,082	-2,260	18.15%
YoY %	17.62%	-185.77%	14.01%	53.87%	-216.52%	7.88%	-	-
Horiz. %	272.30%	330.53%	115.66%	134.51%	291.59%	92.12%	100.00%	-
NP	16,600	24,538	15,180	10,192	22,294	6,646	10,070	8.67%
YoY %	-32.35%	61.65%	48.94%	-54.28%	235.45%	-34.00%	-	-
Horiz. %	164.85%	243.67%	150.74%	101.21%	221.39%	66.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,600	24,538	15,180	10,192	22,294	6,646	10,070	8.67%
YoY %	-32.35%	61.65%	48.94%	-54.28%	235.45%	-34.00%	-	-
Horiz. %	164.85%	243.67%	150.74%	101.21%	221.39%	66.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.05%	23.34%	14.69%	22.97%	22.82%	23.85%	18.33%	-
YoY %	15.90%	58.88%	-36.05%	0.66%	-4.32%	30.11%	-	-
Horiz. %	147.57%	127.33%	80.14%	125.31%	124.50%	130.11%	100.00%	-
Total Cost	238,518	196,952	150,164	122,856	113,818	122,026	114,438	13.00%
YoY %	21.10%	31.16%	22.23%	7.94%	-6.73%	6.63%	-	-
Horiz. %	208.43%	172.10%	131.22%	107.36%	99.46%	106.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,355	195,617	182,022	117,105	99,591	86,374	82,717	16.06%
YoY %	3.44%	7.47%	55.43%	17.59%	15.30%	4.42%	-	-
Horiz. %	244.64%	236.49%	220.05%	141.57%	120.40%	104.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	8,574	8,579	-	6,434	11,998	-	-	-
YoY %	-0.06%	0.00%	-	-46.37%	0.00%	-	-	-
Horiz. %	71.46%	71.50%	-	53.63%	100.00%	-	-	-
Div Payout %	51.65%	34.97%	-	63.13%	53.82%	-	-	-
YoY %	47.70%	0.00%	-	17.30%	0.00%	-	-	-
Horiz. %	95.97%	64.98%	-	117.30%	100.00%	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	202,355	195,617	182,022	117,105	99,591	86,374	82,717	16.06%
YoY %	3.44%	7.47%	55.43%	17.59%	15.30%	4.42%	-	-
Horiz. %	244.64%	236.49%	220.05%	141.57%	120.40%	104.42%	100.00%	-
NOSH	171,487	171,594	171,719	128,686	119,989	119,963	119,880	6.14%
YoY %	-0.06%	-0.07%	33.44%	7.25%	0.02%	0.07%	-	-
Horiz. %	143.05%	143.14%	143.24%	107.35%	100.09%	100.07%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.51%	11.08%	9.18%	7.66%	16.38%	5.17%	8.09%	-
YoY %	-41.25%	20.70%	19.84%	-53.24%	216.83%	-36.09%	-	-
Horiz. %	80.47%	136.96%	113.47%	94.68%	202.47%	63.91%	100.00%	-
ROE	8.20%	12.54%	8.34%	8.70%	22.39%	7.69%	12.17%	-
YoY %	-34.61%	50.36%	-4.14%	-61.14%	191.16%	-36.81%	-	-
Horiz. %	67.38%	103.04%	68.53%	71.49%	183.98%	63.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	148.77	129.08	96.29	103.39	113.44	107.26	103.86	6.16%
YoY %	15.25%	34.05%	-6.87%	-8.86%	5.76%	3.27%	-	-
Horiz. %	143.24%	124.28%	92.71%	99.55%	109.22%	103.27%	100.00%	-
EPS	9.68	14.30	8.84	7.92	18.58	5.54	8.40	2.38%
YoY %	-32.31%	61.76%	11.62%	-57.37%	235.38%	-34.05%	-	-
Horiz. %	115.24%	170.24%	105.24%	94.29%	221.19%	65.95%	100.00%	-
DPS	5.00	5.00	0.00	5.00	10.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-50.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	50.00%	0.00%	50.00%	100.00%	-	-	-
NAPS	1.18	1.14	1.06	0.91	0.83	0.72	0.69	9.34%
YoY %	3.51%	7.55%	16.48%	9.64%	15.28%	4.35%	-	-
Horiz. %	171.01%	165.22%	153.62%	131.88%	120.29%	104.35%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 128,354
RPS	55.75	48.40	36.13	29.08	29.74	28.12	27.21	12.68%
YoY %	15.19%	33.96%	24.24%	-2.22%	5.76%	3.34%	-	-
Horiz. %	204.89%	177.88%	132.78%	106.87%	109.30%	103.34%	100.00%	-
EPS	3.63	5.36	3.32	2.23	4.87	1.45	2.20	8.69%
YoY %	-32.28%	61.45%	48.88%	-54.21%	235.86%	-34.09%	-	-
Horiz. %	165.00%	243.64%	150.91%	101.36%	221.36%	65.91%	100.00%	-
DPS	1.87	1.87	0.00	1.41	2.62	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-46.18%	0.00%	0.00%	-	-
Horiz. %	71.37%	71.37%	0.00%	53.82%	100.00%	-	-	-
NAPS	0.4422	0.4275	0.3978	0.2559	0.2176	0.1888	0.1808	16.05%
YoY %	3.44%	7.47%	55.45%	17.60%	15.25%	4.42%	-	-
Horiz. %	244.58%	236.45%	220.02%	141.54%	120.35%	104.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.32	2.40	2.05	1.73	0.72	0.63	1.05	-
P/RPS	1.56	1.86	2.13	1.67	0.63	0.59	1.01	7.50%
YoY %	-16.13%	-12.68%	27.54%	165.08%	6.78%	-41.58%	-	-
Horiz. %	154.46%	184.16%	210.89%	165.35%	62.38%	58.42%	100.00%	-
P/EPS	23.97	16.78	23.19	21.84	3.88	11.37	12.50	11.45%
YoY %	42.85%	-27.64%	6.18%	462.89%	-65.88%	-9.04%	-	-
Horiz. %	191.76%	134.24%	185.52%	174.72%	31.04%	90.96%	100.00%	-
EY	4.17	5.96	4.31	4.58	25.81	8.79	8.00	-10.28%
YoY %	-30.03%	38.28%	-5.90%	-82.25%	193.63%	9.87%	-	-
Horiz. %	52.12%	74.50%	53.87%	57.25%	322.62%	109.87%	100.00%	-
DY	2.16	2.08	0.00	2.89	13.89	0.00	0.00	-
YoY %	3.85%	0.00%	0.00%	-79.19%	0.00%	0.00%	-	-
Horiz. %	15.55%	14.97%	0.00%	20.81%	100.00%	-	-	-
P/NAPS	1.97	2.11	1.93	1.90	0.87	0.87	1.52	4.41%
YoY %	-6.64%	9.33%	1.58%	118.39%	0.00%	-42.76%	-	-
Horiz. %	129.61%	138.82%	126.97%	125.00%	57.24%	57.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	27/08/12	25/08/11	26/08/10	24/08/09	27/08/08	10/08/07	-
Price	2.25	2.16	1.96	2.87	1.16	0.59	1.09	-
P/RPS	1.51	1.67	2.04	2.78	1.02	0.55	1.05	6.23%
YoY %	-9.58%	-18.14%	-26.62%	172.55%	85.45%	-47.62%	-	-
Horiz. %	143.81%	159.05%	194.29%	264.76%	97.14%	52.38%	100.00%	-
P/EPS	23.24	15.10	22.17	36.24	6.24	10.65	12.98	10.18%
YoY %	53.91%	-31.89%	-38.82%	480.77%	-41.41%	-17.95%	-	-
Horiz. %	179.04%	116.33%	170.80%	279.20%	48.07%	82.05%	100.00%	-
EY	4.30	6.62	4.51	2.76	16.02	9.39	7.71	-9.26%
YoY %	-35.05%	46.78%	63.41%	-82.77%	70.61%	21.79%	-	-
Horiz. %	55.77%	85.86%	58.50%	35.80%	207.78%	121.79%	100.00%	-
DY	2.22	2.31	0.00	1.74	8.62	0.00	0.00	-
YoY %	-3.90%	0.00%	0.00%	-79.81%	0.00%	0.00%	-	-
Horiz. %	25.75%	26.80%	0.00%	20.19%	100.00%	-	-	-
P/NAPS	1.91	1.89	1.85	3.15	1.40	0.82	1.58	3.20%
YoY %	1.06%	2.16%	-41.27%	125.00%	70.73%	-48.10%	-	-
Horiz. %	120.89%	119.62%	117.09%	199.37%	88.61%	51.90%	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