[COCOLND] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 125.96%
YoY- 48.94%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 124,328 127,559 110,745 82,672 66,524 68,056 64,336 11.59%
PBT 10,872 11,377 16,004 8,897 6,616 14,442 4,364 16.42%
Tax -3,020 -3,077 -3,735 -1,307 -1,520 -3,295 -1,041 19.41%
NP 7,852 8,300 12,269 7,590 5,096 11,147 3,323 15.40%
-
NP to SH 7,852 8,300 12,269 7,590 5,096 11,147 3,323 15.40%
-
Tax Rate 27.78% 27.05% 23.34% 14.69% 22.97% 22.82% 23.85% -
Total Cost 116,476 119,259 98,476 75,082 61,428 56,909 61,013 11.37%
-
Net Worth 212,586 202,355 195,617 182,022 117,105 99,591 86,374 16.18%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,286 4,287 4,289 - 3,217 5,999 - -
Div Payout % 54.59% 51.65% 34.97% - 63.13% 53.82% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 212,586 202,355 195,617 182,022 117,105 99,591 86,374 16.18%
NOSH 171,441 171,487 171,594 171,719 128,686 119,989 119,963 6.12%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.32% 6.51% 11.08% 9.18% 7.66% 16.38% 5.17% -
ROE 3.69% 4.10% 6.27% 4.17% 4.35% 11.19% 3.85% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 72.52 74.38 64.54 48.14 51.69 56.72 53.63 5.15%
EPS 4.58 4.84 7.15 4.42 3.96 9.29 2.77 8.73%
DPS 2.50 2.50 2.50 0.00 2.50 5.00 0.00 -
NAPS 1.24 1.18 1.14 1.06 0.91 0.83 0.72 9.47%
Adjusted Per Share Value based on latest NOSH - 171,295
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 27.17 27.88 24.20 18.07 14.54 14.87 14.06 11.59%
EPS 1.72 1.81 2.68 1.66 1.11 2.44 0.73 15.34%
DPS 0.94 0.94 0.94 0.00 0.70 1.31 0.00 -
NAPS 0.4646 0.4422 0.4275 0.3978 0.2559 0.2176 0.1888 16.18%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.02 2.32 2.40 2.05 1.73 0.72 0.63 -
P/RPS 2.79 3.12 3.72 4.26 3.35 1.27 1.17 15.57%
P/EPS 44.10 47.93 33.57 46.38 43.69 7.75 22.74 11.66%
EY 2.27 2.09 2.98 2.16 2.29 12.90 4.40 -10.43%
DY 1.24 1.08 1.04 0.00 1.45 6.94 0.00 -
P/NAPS 1.63 1.97 2.11 1.93 1.90 0.87 0.87 11.02%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 27/08/08 -
Price 1.83 2.25 2.16 1.96 2.87 1.16 0.59 -
P/RPS 2.52 3.02 3.35 4.07 5.55 2.05 1.10 14.80%
P/EPS 39.96 46.49 30.21 44.34 72.47 12.49 21.30 11.05%
EY 2.50 2.15 3.31 2.26 1.38 8.01 4.69 -9.95%
DY 1.37 1.11 1.16 0.00 0.87 4.31 0.00 -
P/NAPS 1.48 1.91 1.89 1.85 3.15 1.40 0.82 10.33%

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