[COCOLND] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -79.27%
YoY- -26.21%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 67,930 51,917 38,998 35,207 35,159 31,589 32,367 13.13%
PBT 5,518 6,439 4,045 5,022 7,298 1,880 3,029 10.50%
Tax -1,414 -1,487 -686 -940 -1,766 -372 -642 14.05%
NP 4,104 4,952 3,359 4,082 5,532 1,508 2,387 9.44%
-
NP to SH 4,104 4,952 3,359 4,082 5,532 1,508 2,387 9.44%
-
Tax Rate 25.63% 23.09% 16.96% 18.72% 24.20% 19.79% 21.20% -
Total Cost 63,826 46,965 35,639 31,125 29,627 30,081 29,980 13.40%
-
Net Worth 200,907 193,624 179,946 105,651 93,599 83,777 80,366 16.48%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 3,001 - - - -
Div Payout % - - - 73.53% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 200,907 193,624 179,946 105,651 93,599 83,777 80,366 16.48%
NOSH 171,715 171,349 171,377 120,058 119,999 119,682 119,949 6.15%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.04% 9.54% 8.61% 11.59% 15.73% 4.77% 7.37% -
ROE 2.04% 2.56% 1.87% 3.86% 5.91% 1.80% 2.97% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 39.56 30.30 22.76 29.32 29.30 26.39 26.98 6.58%
EPS 2.39 2.89 1.96 3.40 4.61 1.26 1.99 3.09%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.05 0.88 0.78 0.70 0.67 9.72%
Adjusted Per Share Value based on latest NOSH - 120,058
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.84 11.35 8.52 7.69 7.68 6.90 7.07 13.14%
EPS 0.90 1.08 0.73 0.89 1.21 0.33 0.52 9.56%
DPS 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
NAPS 0.439 0.4231 0.3932 0.2309 0.2045 0.1831 0.1756 16.48%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.04 2.30 2.23 1.44 0.58 0.65 0.95 -
P/RPS 5.16 7.59 9.80 4.91 1.98 2.46 3.52 6.57%
P/EPS 85.36 79.58 113.78 42.35 12.58 51.59 47.74 10.15%
EY 1.17 1.26 0.88 2.36 7.95 1.94 2.09 -9.20%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.74 2.04 2.12 1.64 0.74 0.93 1.42 3.44%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 28/05/07 -
Price 2.50 2.06 2.10 1.33 0.74 0.69 1.12 -
P/RPS 6.32 6.80 9.23 4.54 2.53 2.61 4.15 7.25%
P/EPS 104.60 71.28 107.14 39.12 16.05 54.76 56.28 10.87%
EY 0.96 1.40 0.93 2.56 6.23 1.83 1.78 -9.77%
DY 0.00 0.00 0.00 1.88 0.00 0.00 0.00 -
P/NAPS 2.14 1.82 2.00 1.51 0.95 0.99 1.67 4.21%

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