[COCOLND] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 47.76%
YoY- 72.94%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 61,668 65,074 59,629 58,828 43,674 31,317 32,897 11.03%
PBT 10,421 6,210 5,859 9,565 4,852 1,594 7,144 6.49%
Tax -2,872 -1,771 -1,663 -2,248 -621 -580 -1,529 11.07%
NP 7,549 4,439 4,196 7,317 4,231 1,014 5,615 5.05%
-
NP to SH 7,549 4,439 4,196 7,317 4,231 1,014 5,615 5.05%
-
Tax Rate 27.56% 28.52% 28.38% 23.50% 12.80% 36.39% 21.40% -
Total Cost 54,119 60,635 55,433 51,511 39,443 30,303 27,282 12.08%
-
Net Worth 229,901 212,523 202,093 195,807 181,573 116,802 99,582 14.95%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 38,602 4,284 4,281 4,294 - - 5,998 36.36%
Div Payout % 511.36% 96.53% 102.04% 58.69% - - 106.84% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 229,901 212,523 202,093 195,807 181,573 116,802 99,582 14.95%
NOSH 171,568 171,389 171,265 171,760 171,295 128,354 119,978 6.13%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 12.24% 6.82% 7.04% 12.44% 9.69% 3.24% 17.07% -
ROE 3.28% 2.09% 2.08% 3.74% 2.33% 0.87% 5.64% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 35.94 37.97 34.82 34.25 25.50 24.40 27.42 4.61%
EPS 4.40 2.59 2.45 4.26 2.47 0.79 4.68 -1.02%
DPS 22.50 2.50 2.50 2.50 0.00 0.00 5.00 28.47%
NAPS 1.34 1.24 1.18 1.14 1.06 0.91 0.83 8.30%
Adjusted Per Share Value based on latest NOSH - 171,760
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.48 14.22 13.03 12.86 9.54 6.84 7.19 11.03%
EPS 1.65 0.97 0.92 1.60 0.92 0.22 1.23 5.01%
DPS 8.44 0.94 0.94 0.94 0.00 0.00 1.31 36.39%
NAPS 0.5024 0.4644 0.4416 0.4279 0.3968 0.2553 0.2176 14.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.45 2.02 2.32 2.40 2.05 1.73 0.72 -
P/RPS 6.82 5.32 6.66 7.01 8.04 7.09 2.63 17.20%
P/EPS 55.68 77.99 94.69 56.34 83.00 218.99 15.38 23.90%
EY 1.80 1.28 1.06 1.77 1.20 0.46 6.50 -19.25%
DY 9.18 1.24 1.08 1.04 0.00 0.00 6.94 4.77%
P/NAPS 1.83 1.63 1.97 2.11 1.93 1.90 0.87 13.18%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 25/08/14 26/08/13 27/08/12 25/08/11 26/08/10 24/08/09 -
Price 2.71 1.83 2.25 2.16 1.96 2.87 1.16 -
P/RPS 7.54 4.82 6.46 6.31 7.69 11.76 4.23 10.10%
P/EPS 61.59 70.66 91.84 50.70 79.35 363.29 24.79 16.37%
EY 1.62 1.42 1.09 1.97 1.26 0.28 4.03 -14.08%
DY 8.30 1.37 1.11 1.16 0.00 0.00 4.31 11.53%
P/NAPS 2.02 1.48 1.91 1.89 1.85 3.15 1.40 6.29%

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