[COCOLND] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -38.02%
YoY- 57.19%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 58,916 63,782 59,941 54,253 39,921 37,290 29,712 12.07%
PBT 9,234 6,710 7,780 6,003 2,926 105 4,470 12.84%
Tax -2,664 -2,490 -1,993 -1,468 -41 332 -1,117 15.58%
NP 6,570 4,220 5,787 4,535 2,885 437 3,353 11.85%
-
NP to SH 6,570 4,220 5,787 4,535 2,885 437 3,353 11.85%
-
Tax Rate 28.85% 37.11% 25.62% 24.45% 1.40% -316.19% 24.99% -
Total Cost 52,346 59,562 54,154 49,718 37,036 36,853 26,359 12.10%
-
Net Worth 236,725 216,146 207,782 200,982 183,747 116,961 98,546 15.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 4,288 4,288 4,293 4,294 4,293 - 3,004 6.10%
Div Payout % 65.27% 101.63% 74.18% 94.70% 148.81% - 89.61% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 236,725 216,146 207,782 200,982 183,747 116,961 98,546 15.71%
NOSH 171,540 171,544 171,721 171,780 171,726 128,529 120,179 6.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.15% 6.62% 9.65% 8.36% 7.23% 1.17% 11.29% -
ROE 2.78% 1.95% 2.79% 2.26% 1.57% 0.37% 3.40% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.35 37.18 34.91 31.58 23.25 29.01 24.72 5.63%
EPS 3.83 2.46 3.37 2.64 1.68 0.34 2.79 5.41%
DPS 2.50 2.50 2.50 2.50 2.50 0.00 2.50 0.00%
NAPS 1.38 1.26 1.21 1.17 1.07 0.91 0.82 9.05%
Adjusted Per Share Value based on latest NOSH - 171,780
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.88 13.94 13.10 11.86 8.72 8.15 6.49 12.09%
EPS 1.44 0.92 1.26 0.99 0.63 0.10 0.73 11.98%
DPS 0.94 0.94 0.94 0.94 0.94 0.00 0.66 6.06%
NAPS 0.5173 0.4723 0.4541 0.4392 0.4015 0.2556 0.2154 15.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.52 1.68 2.20 2.56 1.95 2.63 1.16 -
P/RPS 7.34 4.52 6.30 8.11 8.39 9.06 4.69 7.74%
P/EPS 65.80 68.29 65.28 96.97 116.07 773.53 41.58 7.94%
EY 1.52 1.46 1.53 1.03 0.86 0.13 2.41 -7.39%
DY 0.99 1.49 1.14 0.98 1.28 0.00 2.16 -12.18%
P/NAPS 1.83 1.33 1.82 2.19 1.82 2.89 1.41 4.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 23/11/09 -
Price 2.04 1.71 2.16 2.36 2.00 2.45 1.21 -
P/RPS 5.94 4.60 6.19 7.47 8.60 8.44 4.89 3.29%
P/EPS 53.26 69.51 64.09 89.39 119.05 720.59 43.37 3.48%
EY 1.88 1.44 1.56 1.12 0.84 0.14 2.31 -3.37%
DY 1.23 1.46 1.16 1.06 1.25 0.00 2.07 -8.30%
P/NAPS 1.48 1.36 1.79 2.02 1.87 2.69 1.48 0.00%

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