[COCOLND] YoY Cumulative 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- 120.36%
YoY- -34.0%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 82,672 66,524 68,056 64,336 62,254 57,036 46,957 9.88%
PBT 8,897 6,616 14,442 4,364 6,165 6,056 3,911 14.67%
Tax -1,307 -1,520 -3,295 -1,041 -1,130 -1,097 -607 13.62%
NP 7,590 5,096 11,147 3,323 5,035 4,959 3,304 14.86%
-
NP to SH 7,590 5,096 11,147 3,323 5,035 4,959 3,304 14.86%
-
Tax Rate 14.69% 22.97% 22.82% 23.85% 18.33% 18.11% 15.52% -
Total Cost 75,082 61,428 56,909 61,013 57,219 52,077 43,653 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 - 3,217 5,999 - - - - -
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 4.17% 4.35% 11.19% 3.85% 6.09% 5.04% 4.91% -
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 48.14 51.69 56.72 53.63 51.93 47.50 52.30 -1.37%
EPS 4.42 3.96 9.29 2.77 4.20 4.13 3.68 3.09%
DPS 0.00 2.50 5.00 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 18.07 14.54 14.87 14.06 13.60 12.46 10.26 9.88%
EPS 1.66 1.11 2.44 0.73 1.10 1.08 0.72 14.93%
DPS 0.00 0.70 1.31 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 4.26 3.35 1.27 1.17 2.02 1.31 1.36 20.95%
P/EPS 46.38 43.69 7.75 22.74 25.00 15.01 19.29 15.73%
EY 2.16 2.29 12.90 4.40 4.00 6.66 5.18 -13.55%
DY 0.00 1.45 6.94 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 4.07 5.55 2.05 1.10 2.10 1.18 1.32 20.63%
P/EPS 44.34 72.47 12.49 21.30 25.95 13.56 18.75 15.41%
EY 2.26 1.38 8.01 4.69 3.85 7.38 5.33 -13.31%
DY 0.00 0.87 4.31 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