[COCOLND] YoY Annualized Quarter 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- -17.09%
YoY- -26.21%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 271,720 207,668 155,992 140,828 140,636 126,356 129,468 13.13%
PBT 22,072 25,756 16,180 20,088 29,192 7,520 12,116 10.50%
Tax -5,656 -5,948 -2,744 -3,760 -7,064 -1,488 -2,568 14.05%
NP 16,416 19,808 13,436 16,328 22,128 6,032 9,548 9.44%
-
NP to SH 16,416 19,808 13,436 16,328 22,128 6,032 9,548 9.44%
-
Tax Rate 25.63% 23.09% 16.96% 18.72% 24.20% 19.79% 21.20% -
Total Cost 255,304 187,860 142,556 124,500 118,508 120,324 119,920 13.40%
-
Net Worth 200,907 193,624 179,946 105,651 93,599 83,777 80,366 16.48%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 12,005 - - - -
Div Payout % - - - 73.53% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 200,907 193,624 179,946 105,651 93,599 83,777 80,366 16.48%
NOSH 171,715 171,349 171,377 120,058 119,999 119,682 119,949 6.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.04% 9.54% 8.61% 11.59% 15.73% 4.77% 7.37% -
ROE 8.17% 10.23% 7.47% 15.45% 23.64% 7.20% 11.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 158.24 121.20 91.02 117.30 117.20 105.58 107.94 6.57%
EPS 9.56 11.56 7.84 13.60 18.44 5.04 7.96 3.09%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.05 0.88 0.78 0.70 0.67 9.72%
Adjusted Per Share Value based on latest NOSH - 120,058
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.38 45.38 34.09 30.78 30.73 27.61 28.29 13.14%
EPS 3.59 4.33 2.94 3.57 4.84 1.32 2.09 9.42%
DPS 0.00 0.00 0.00 2.62 0.00 0.00 0.00 -
NAPS 0.439 0.4231 0.3932 0.2309 0.2045 0.1831 0.1756 16.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.04 2.30 2.23 1.44 0.58 0.65 0.95 -
P/RPS 1.29 1.90 2.45 1.23 0.49 0.62 0.88 6.57%
P/EPS 21.34 19.90 28.44 10.59 3.15 12.90 11.93 10.16%
EY 4.69 5.03 3.52 9.44 31.79 7.75 8.38 -9.21%
DY 0.00 0.00 0.00 6.94 0.00 0.00 0.00 -
P/NAPS 1.74 2.04 2.12 1.64 0.74 0.93 1.42 3.44%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 28/05/07 -
Price 2.50 2.06 2.10 1.33 0.74 0.69 1.12 -
P/RPS 1.58 1.70 2.31 1.13 0.63 0.65 1.04 7.21%
P/EPS 26.15 17.82 26.79 9.78 4.01 13.69 14.07 10.87%
EY 3.82 5.61 3.73 10.23 24.92 7.30 7.11 -9.82%
DY 0.00 0.00 0.00 7.52 0.00 0.00 0.00 -
P/NAPS 2.14 1.82 2.00 1.51 0.95 0.99 1.67 4.21%

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