[COCOLND] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 173.14%
YoY- 110.23%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 51,401 38,445 35,408 33,743 30,843 30,125 29,598 9.63%
PBT 9,836 1,582 6,390 4,327 1,949 3,696 4,208 15.19%
Tax -1,119 2,704 -1,197 -402 -82 39 -1,083 0.54%
NP 8,717 4,286 5,193 3,925 1,867 3,735 3,125 18.63%
-
NP to SH 8,717 4,286 5,193 3,925 1,867 3,735 3,125 18.63%
-
Tax Rate 11.38% -170.92% 18.73% 9.29% 4.21% -1.06% 25.74% -
Total Cost 42,684 34,159 30,215 29,818 28,976 26,390 26,473 8.28%
-
Net Worth 188,753 132,966 100,703 88,868 82,578 78,024 69,189 18.19%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,147 2,526 2,997 - - - - -
Div Payout % 59.06% 58.94% 57.71% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 188,753 132,966 100,703 88,868 82,578 78,024 69,189 18.19%
NOSH 171,594 132,966 119,884 120,092 119,679 120,037 89,855 11.37%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 16.96% 11.15% 14.67% 11.63% 6.05% 12.40% 10.56% -
ROE 4.62% 3.22% 5.16% 4.42% 2.26% 4.79% 4.52% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 29.95 28.91 29.54 28.10 25.77 25.10 32.94 -1.57%
EPS 5.08 3.23 4.33 3.27 1.56 3.11 2.61 11.73%
DPS 3.00 1.90 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 0.84 0.74 0.69 0.65 0.77 6.12%
Adjusted Per Share Value based on latest NOSH - 120,092
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 11.23 8.40 7.74 7.37 6.74 6.58 6.47 9.62%
EPS 1.90 0.94 1.13 0.86 0.41 0.82 0.68 18.66%
DPS 1.12 0.55 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.4125 0.2906 0.2201 0.1942 0.1805 0.1705 0.1512 18.19%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.18 2.44 1.31 0.58 0.76 0.76 0.62 -
P/RPS 7.28 8.44 4.44 2.06 2.95 3.03 1.88 25.29%
P/EPS 42.91 75.70 30.24 17.75 48.72 24.43 17.83 15.75%
EY 2.33 1.32 3.31 5.64 2.05 4.09 5.61 -13.61%
DY 1.38 0.78 1.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.44 1.56 0.78 1.10 1.17 0.81 16.05%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 22/02/11 25/02/10 26/02/09 28/02/08 26/02/07 27/02/06 -
Price 2.39 2.30 1.34 0.56 0.68 0.94 0.83 -
P/RPS 7.98 7.95 4.54 1.99 2.64 3.75 2.52 21.17%
P/EPS 47.05 71.35 30.93 17.13 43.59 30.21 23.87 11.96%
EY 2.13 1.40 3.23 5.84 2.29 3.31 4.19 -10.65%
DY 1.26 0.83 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.30 1.60 0.76 0.99 1.45 1.08 12.32%

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