[COCOLND] YoY Cumulative 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- 24.84%
YoY- -54.28%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 127,559 110,745 82,672 66,524 68,056 64,336 62,254 12.68%
PBT 11,377 16,004 8,897 6,616 14,442 4,364 6,165 10.74%
Tax -3,077 -3,735 -1,307 -1,520 -3,295 -1,041 -1,130 18.15%
NP 8,300 12,269 7,590 5,096 11,147 3,323 5,035 8.67%
-
NP to SH 8,300 12,269 7,590 5,096 11,147 3,323 5,035 8.67%
-
Tax Rate 27.05% 23.34% 14.69% 22.97% 22.82% 23.85% 18.33% -
Total Cost 119,259 98,476 75,082 61,428 56,909 61,013 57,219 13.00%
-
Net Worth 202,355 195,617 182,022 117,105 99,591 86,374 82,717 16.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 4,287 4,289 - 3,217 5,999 - - -
Div Payout % 51.65% 34.97% - 63.13% 53.82% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 202,355 195,617 182,022 117,105 99,591 86,374 82,717 16.06%
NOSH 171,487 171,594 171,719 128,686 119,989 119,963 119,880 6.14%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.51% 11.08% 9.18% 7.66% 16.38% 5.17% 8.09% -
ROE 4.10% 6.27% 4.17% 4.35% 11.19% 3.85% 6.09% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 74.38 64.54 48.14 51.69 56.72 53.63 51.93 6.16%
EPS 4.84 7.15 4.42 3.96 9.29 2.77 4.20 2.38%
DPS 2.50 2.50 0.00 2.50 5.00 0.00 0.00 -
NAPS 1.18 1.14 1.06 0.91 0.83 0.72 0.69 9.34%
Adjusted Per Share Value based on latest NOSH - 128,354
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 27.88 24.20 18.07 14.54 14.87 14.06 13.60 12.69%
EPS 1.81 2.68 1.66 1.11 2.44 0.73 1.10 8.64%
DPS 0.94 0.94 0.00 0.70 1.31 0.00 0.00 -
NAPS 0.4422 0.4275 0.3978 0.2559 0.2176 0.1888 0.1808 16.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 3.12 3.72 4.26 3.35 1.27 1.17 2.02 7.50%
P/EPS 47.93 33.57 46.38 43.69 7.75 22.74 25.00 11.44%
EY 2.09 2.98 2.16 2.29 12.90 4.40 4.00 -10.24%
DY 1.08 1.04 0.00 1.45 6.94 0.00 0.00 -
P/NAPS 1.97 2.11 1.93 1.90 0.87 0.87 1.52 4.41%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
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 3.02 3.35 4.07 5.55 2.05 1.10 2.10 6.23%
P/EPS 46.49 30.21 44.34 72.47 12.49 21.30 25.95 10.19%
EY 2.15 3.31 2.26 1.38 8.01 4.69 3.85 -9.24%
DY 1.11 1.16 0.00 0.87 4.31 0.00 0.00 -
P/NAPS 1.91 1.89 1.85 3.15 1.40 0.82 1.58 3.20%

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