[COCOLND] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.88%
YoY- 61.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 258,820 248,656 255,118 221,490 165,344 133,048 136,112 11.30%
PBT 42,060 21,744 22,754 32,008 17,794 13,232 28,884 6.46%
Tax -10,940 -6,040 -6,154 -7,470 -2,614 -3,040 -6,590 8.81%
NP 31,120 15,704 16,600 24,538 15,180 10,192 22,294 5.71%
-
NP to SH 31,120 15,704 16,600 24,538 15,180 10,192 22,294 5.71%
-
Tax Rate 26.01% 27.78% 27.05% 23.34% 14.69% 22.97% 22.82% -
Total Cost 227,700 232,952 238,518 196,952 150,164 122,856 113,818 12.24%
-
Net Worth 229,883 212,586 202,355 195,617 182,022 117,105 99,591 14.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 77,199 8,572 8,574 8,579 - 6,434 11,998 36.36%
Div Payout % 248.07% 54.59% 51.65% 34.97% - 63.13% 53.82% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 229,883 212,586 202,355 195,617 182,022 117,105 99,591 14.95%
NOSH 171,554 171,441 171,487 171,594 171,719 128,686 119,989 6.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.02% 6.32% 6.51% 11.08% 9.18% 7.66% 16.38% -
ROE 13.54% 7.39% 8.20% 12.54% 8.34% 8.70% 22.39% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 150.87 145.04 148.77 129.08 96.29 103.39 113.44 4.86%
EPS 18.14 9.16 9.68 14.30 8.84 7.92 18.58 -0.39%
DPS 45.00 5.00 5.00 5.00 0.00 5.00 10.00 28.47%
NAPS 1.34 1.24 1.18 1.14 1.06 0.91 0.83 8.30%
Adjusted Per Share Value based on latest NOSH - 171,760
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 56.56 54.34 55.75 48.40 36.13 29.08 29.74 11.30%
EPS 6.80 3.43 3.63 5.36 3.32 2.23 4.87 5.71%
DPS 16.87 1.87 1.87 1.87 0.00 1.41 2.62 36.37%
NAPS 0.5024 0.4646 0.4422 0.4275 0.3978 0.2559 0.2176 14.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.45 2.02 2.32 2.40 2.05 1.73 0.72 -
P/RPS 1.62 1.39 1.56 1.86 2.13 1.67 0.63 17.03%
P/EPS 13.51 22.05 23.97 16.78 23.19 21.84 3.88 23.10%
EY 7.40 4.53 4.17 5.96 4.31 4.58 25.81 -18.78%
DY 18.37 2.48 2.16 2.08 0.00 2.89 13.89 4.76%
P/NAPS 1.83 1.63 1.97 2.11 1.93 1.90 0.87 13.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 -
Price 2.71 1.83 2.25 2.16 1.96 2.87 1.16 -
P/RPS 1.80 1.26 1.51 1.67 2.04 2.78 1.02 9.92%
P/EPS 14.94 19.98 23.24 15.10 22.17 36.24 6.24 15.65%
EY 6.69 5.01 4.30 6.62 4.51 2.76 16.02 -13.53%
DY 16.61 2.73 2.22 2.31 0.00 1.74 8.62 11.54%
P/NAPS 2.02 1.48 1.91 1.89 1.85 3.15 1.40 6.29%

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