[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 38.01%
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 188,110 187,500 164,998 122,593 103,814 97,768 94,974 12.05%
PBT 17,582 19,157 22,007 11,823 6,721 18,912 6,600 17.73%
Tax -5,510 -5,070 -5,203 -1,348 -1,188 -4,412 -1,840 20.04%
NP 12,072 14,087 16,804 10,475 5,533 14,500 4,760 16.77%
-
NP to SH 12,072 14,087 16,804 10,475 5,533 14,500 4,760 16.77%
-
Tax Rate 31.34% 26.47% 23.64% 11.40% 17.68% 23.33% 27.88% -
Total Cost 176,038 173,413 148,194 112,118 98,281 83,268 90,214 11.78%
-
Net Worth 216,368 207,615 200,824 183,741 117,093 98,427 87,526 16.27%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 8,586 8,579 8,582 4,293 3,216 9,002 4,795 10.19%
Div Payout % 71.12% 60.90% 51.07% 40.98% 58.14% 62.09% 100.76% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 216,368 207,615 200,824 183,741 117,093 98,427 87,526 16.27%
NOSH 171,721 171,583 171,644 171,721 128,674 120,033 119,899 6.16%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.42% 7.51% 10.18% 8.54% 5.33% 14.83% 5.01% -
ROE 5.58% 6.79% 8.37% 5.70% 4.73% 14.73% 5.44% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 109.54 109.28 96.13 71.39 80.68 81.45 79.21 5.54%
EPS 7.03 8.21 9.79 6.10 4.30 12.08 3.97 9.98%
DPS 5.00 5.00 5.00 2.50 2.50 7.50 4.00 3.78%
NAPS 1.26 1.21 1.17 1.07 0.91 0.82 0.73 9.51%
Adjusted Per Share Value based on latest NOSH - 171,726
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.11 40.97 36.06 26.79 22.69 21.37 20.75 12.06%
EPS 2.64 3.08 3.67 2.29 1.21 3.17 1.04 16.78%
DPS 1.88 1.87 1.88 0.94 0.70 1.97 1.05 10.18%
NAPS 0.4728 0.4537 0.4389 0.4015 0.2559 0.2151 0.1913 16.26%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.68 2.20 2.56 1.95 2.63 1.16 0.58 -
P/RPS 1.53 2.01 2.66 2.73 3.26 1.42 0.73 13.11%
P/EPS 23.90 26.80 26.15 31.97 61.16 9.60 14.61 8.54%
EY 4.18 3.73 3.82 3.13 1.63 10.41 6.84 -7.87%
DY 2.98 2.27 1.95 1.28 0.95 6.47 6.90 -13.05%
P/NAPS 1.33 1.82 2.19 1.82 2.89 1.41 0.79 9.06%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 23/11/09 24/11/08 -
Price 1.71 2.16 2.36 2.00 2.45 1.21 0.50 -
P/RPS 1.56 1.98 2.46 2.80 3.04 1.49 0.63 16.30%
P/EPS 24.32 26.31 24.11 32.79 56.98 10.02 12.59 11.59%
EY 4.11 3.80 4.15 3.05 1.76 9.98 7.94 -10.38%
DY 2.92 2.31 2.12 1.25 1.02 6.20 8.00 -15.45%
P/NAPS 1.36 1.79 2.02 1.87 2.69 1.48 0.68 12.24%

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