[COCOLND] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -2.65%
YoY- -49.35%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 73,319 72,650 66,949 58,210 51,401 38,445 35,408 12.89%
PBT 14,497 13,062 10,120 5,984 9,836 1,582 6,390 14.62%
Tax -3,906 -3,216 -2,157 -1,569 -1,119 2,704 -1,197 21.77%
NP 10,591 9,846 7,963 4,415 8,717 4,286 5,193 12.60%
-
NP to SH 10,591 9,846 7,963 4,415 8,717 4,286 5,193 12.60%
-
Tax Rate 26.94% 24.62% 21.31% 26.22% 11.38% -170.92% 18.73% -
Total Cost 62,728 62,804 58,986 53,795 42,684 34,159 30,215 12.94%
-
Net Worth 203,631 217,847 207,655 195,796 188,753 132,966 100,703 12.44%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 6,864 4,288 2,574 2,146 5,147 2,526 2,997 14.80%
Div Payout % 64.81% 43.55% 32.33% 48.63% 59.06% 58.94% 57.71% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 203,631 217,847 207,655 195,796 188,753 132,966 100,703 12.44%
NOSH 228,800 171,533 171,616 171,750 171,594 132,966 119,884 11.36%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.45% 13.55% 11.89% 7.58% 16.96% 11.15% 14.67% -
ROE 5.20% 4.52% 3.83% 2.25% 4.62% 3.22% 5.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.05 42.35 39.01 33.89 29.95 28.91 29.54 1.36%
EPS 4.63 5.74 4.64 2.57 5.08 3.23 4.33 1.12%
DPS 3.00 2.50 1.50 1.25 3.00 1.90 2.50 3.08%
NAPS 0.89 1.27 1.21 1.14 1.10 1.00 0.84 0.96%
Adjusted Per Share Value based on latest NOSH - 171,750
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 16.02 15.88 14.63 12.72 11.23 8.40 7.74 12.88%
EPS 2.31 2.15 1.74 0.96 1.90 0.94 1.13 12.65%
DPS 1.50 0.94 0.56 0.47 1.12 0.55 0.65 14.94%
NAPS 0.445 0.4761 0.4538 0.4279 0.4125 0.2906 0.2201 12.44%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.08 1.53 2.14 2.31 2.18 2.44 1.31 -
P/RPS 6.49 3.61 5.49 6.82 7.28 8.44 4.44 6.52%
P/EPS 44.93 26.66 46.12 89.86 42.91 75.70 30.24 6.81%
EY 2.23 3.75 2.17 1.11 2.33 1.32 3.31 -6.36%
DY 1.44 1.63 0.70 0.54 1.38 0.78 1.91 -4.59%
P/NAPS 2.34 1.20 1.77 2.03 1.98 2.44 1.56 6.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 27/02/13 27/02/12 22/02/11 25/02/10 -
Price 2.34 1.80 2.09 2.07 2.39 2.30 1.34 -
P/RPS 7.30 4.25 5.36 6.11 7.98 7.95 4.54 8.23%
P/EPS 50.55 31.36 45.04 80.53 47.05 71.35 30.93 8.52%
EY 1.98 3.19 2.22 1.24 2.13 1.40 3.23 -7.82%
DY 1.28 1.39 0.72 0.60 1.26 0.83 1.87 -6.11%
P/NAPS 2.63 1.42 1.73 1.82 2.17 2.30 1.60 8.63%

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