[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 30.08%
YoY- 204.62%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 164,998 122,593 103,814 97,768 94,974 90,421 89,114 10.80%
PBT 22,007 11,823 6,721 18,912 6,600 9,266 10,588 12.95%
Tax -5,203 -1,348 -1,188 -4,412 -1,840 -2,299 -2,124 16.08%
NP 16,804 10,475 5,533 14,500 4,760 6,967 8,464 12.09%
-
NP to SH 16,804 10,475 5,533 14,500 4,760 6,967 8,464 12.09%
-
Tax Rate 23.64% 11.40% 17.68% 23.33% 27.88% 24.81% 20.06% -
Total Cost 148,194 112,118 98,281 83,268 90,214 83,454 80,650 10.66%
-
Net Worth 200,824 183,741 117,093 98,427 87,526 85,138 78,036 17.04%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,582 4,293 3,216 9,002 4,795 - 4,802 10.15%
Div Payout % 51.07% 40.98% 58.14% 62.09% 100.76% - 56.74% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 200,824 183,741 117,093 98,427 87,526 85,138 78,036 17.04%
NOSH 171,644 171,721 128,674 120,033 119,899 119,913 120,056 6.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.18% 8.54% 5.33% 14.83% 5.01% 7.71% 9.50% -
ROE 8.37% 5.70% 4.73% 14.73% 5.44% 8.18% 10.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 96.13 71.39 80.68 81.45 79.21 75.40 74.23 4.39%
EPS 9.79 6.10 4.30 12.08 3.97 5.81 7.05 5.61%
DPS 5.00 2.50 2.50 7.50 4.00 0.00 4.00 3.78%
NAPS 1.17 1.07 0.91 0.82 0.73 0.71 0.65 10.28%
Adjusted Per Share Value based on latest NOSH - 120,179
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.06 26.79 22.69 21.37 20.75 19.76 19.47 10.80%
EPS 3.67 2.29 1.21 3.17 1.04 1.52 1.85 12.08%
DPS 1.88 0.94 0.70 1.97 1.05 0.00 1.05 10.18%
NAPS 0.4389 0.4015 0.2559 0.2151 0.1913 0.1861 0.1705 17.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.56 1.95 2.63 1.16 0.58 0.75 0.60 -
P/RPS 2.66 2.73 3.26 1.42 0.73 0.99 0.81 21.89%
P/EPS 26.15 31.97 61.16 9.60 14.61 12.91 8.51 20.55%
EY 3.82 3.13 1.63 10.41 6.84 7.75 11.75 -17.06%
DY 1.95 1.28 0.95 6.47 6.90 0.00 6.67 -18.51%
P/NAPS 2.19 1.82 2.89 1.41 0.79 1.06 0.92 15.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 2.36 2.00 2.45 1.21 0.50 0.77 0.86 -
P/RPS 2.46 2.80 3.04 1.49 0.63 1.02 1.16 13.33%
P/EPS 24.11 32.79 56.98 10.02 12.59 13.25 12.20 12.01%
EY 4.15 3.05 1.76 9.98 7.94 7.55 8.20 -10.72%
DY 2.12 1.25 1.02 6.20 8.00 0.00 4.65 -12.25%
P/NAPS 2.02 1.87 2.69 1.48 0.68 1.08 1.32 7.34%

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