[COCOLND] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 54.88%
YoY- 32.31%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 58,210 51,401 38,445 35,408 33,743 30,843 30,125 11.59%
PBT 5,984 9,836 1,582 6,390 4,327 1,949 3,696 8.35%
Tax -1,569 -1,119 2,704 -1,197 -402 -82 39 -
NP 4,415 8,717 4,286 5,193 3,925 1,867 3,735 2.82%
-
NP to SH 4,415 8,717 4,286 5,193 3,925 1,867 3,735 2.82%
-
Tax Rate 26.22% 11.38% -170.92% 18.73% 9.29% 4.21% -1.06% -
Total Cost 53,795 42,684 34,159 30,215 29,818 28,976 26,390 12.59%
-
Net Worth 195,796 188,753 132,966 100,703 88,868 82,578 78,024 16.55%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,146 5,147 2,526 2,997 - - - -
Div Payout % 48.63% 59.06% 58.94% 57.71% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 195,796 188,753 132,966 100,703 88,868 82,578 78,024 16.55%
NOSH 171,750 171,594 132,966 119,884 120,092 119,679 120,037 6.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.58% 16.96% 11.15% 14.67% 11.63% 6.05% 12.40% -
ROE 2.25% 4.62% 3.22% 5.16% 4.42% 2.26% 4.79% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 33.89 29.95 28.91 29.54 28.10 25.77 25.10 5.12%
EPS 2.57 5.08 3.23 4.33 3.27 1.56 3.11 -3.12%
DPS 1.25 3.00 1.90 2.50 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.00 0.84 0.74 0.69 0.65 9.80%
Adjusted Per Share Value based on latest NOSH - 119,884
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.72 11.23 8.40 7.74 7.37 6.74 6.58 11.60%
EPS 0.96 1.90 0.94 1.13 0.86 0.41 0.82 2.65%
DPS 0.47 1.12 0.55 0.65 0.00 0.00 0.00 -
NAPS 0.4279 0.4125 0.2906 0.2201 0.1942 0.1805 0.1705 16.55%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.31 2.18 2.44 1.31 0.58 0.76 0.76 -
P/RPS 6.82 7.28 8.44 4.44 2.06 2.95 3.03 14.46%
P/EPS 89.86 42.91 75.70 30.24 17.75 48.72 24.43 24.21%
EY 1.11 2.33 1.32 3.31 5.64 2.05 4.09 -19.52%
DY 0.54 1.38 0.78 1.91 0.00 0.00 0.00 -
P/NAPS 2.03 1.98 2.44 1.56 0.78 1.10 1.17 9.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 22/02/11 25/02/10 26/02/09 28/02/08 26/02/07 -
Price 2.07 2.39 2.30 1.34 0.56 0.68 0.94 -
P/RPS 6.11 7.98 7.95 4.54 1.99 2.64 3.75 8.46%
P/EPS 80.53 47.05 71.35 30.93 17.13 43.59 30.21 17.73%
EY 1.24 2.13 1.40 3.23 5.84 2.29 3.31 -15.08%
DY 0.60 1.26 0.83 1.87 0.00 0.00 0.00 -
P/NAPS 1.82 2.17 2.30 1.60 0.76 0.99 1.45 3.85%

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