[COCOLND] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 40.94%
YoY- 266.84%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 51,917 38,998 35,207 35,159 31,589 32,367 27,763 10.98%
PBT 6,439 4,045 5,022 7,298 1,880 3,029 2,955 13.84%
Tax -1,487 -686 -940 -1,766 -372 -642 -603 16.21%
NP 4,952 3,359 4,082 5,532 1,508 2,387 2,352 13.19%
-
NP to SH 4,952 3,359 4,082 5,532 1,508 2,387 2,352 13.19%
-
Tax Rate 23.09% 16.96% 18.72% 24.20% 19.79% 21.20% 20.41% -
Total Cost 46,965 35,639 31,125 29,627 30,081 29,980 25,411 10.76%
-
Net Worth 193,624 179,946 105,651 93,599 83,777 80,366 71,190 18.12%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - 3,001 - - - - -
Div Payout % - - 73.53% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 193,624 179,946 105,651 93,599 83,777 80,366 71,190 18.12%
NOSH 171,349 171,377 120,058 119,999 119,682 119,949 90,114 11.29%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.54% 8.61% 11.59% 15.73% 4.77% 7.37% 8.47% -
ROE 2.56% 1.87% 3.86% 5.91% 1.80% 2.97% 3.30% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.30 22.76 29.32 29.30 26.39 26.98 30.81 -0.27%
EPS 2.89 1.96 3.40 4.61 1.26 1.99 2.61 1.71%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.05 0.88 0.78 0.70 0.67 0.79 6.14%
Adjusted Per Share Value based on latest NOSH - 119,999
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.35 8.52 7.69 7.68 6.90 7.07 6.07 10.98%
EPS 1.08 0.73 0.89 1.21 0.33 0.52 0.51 13.30%
DPS 0.00 0.00 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.4231 0.3932 0.2309 0.2045 0.1831 0.1756 0.1556 18.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.30 2.23 1.44 0.58 0.65 0.95 0.81 -
P/RPS 7.59 9.80 4.91 1.98 2.46 3.52 2.63 19.30%
P/EPS 79.58 113.78 42.35 12.58 51.59 47.74 31.03 16.97%
EY 1.26 0.88 2.36 7.95 1.94 2.09 3.22 -14.46%
DY 0.00 0.00 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.12 1.64 0.74 0.93 1.42 1.03 12.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 28/05/07 29/05/06 -
Price 2.06 2.10 1.33 0.74 0.69 1.12 0.74 -
P/RPS 6.80 9.23 4.54 2.53 2.61 4.15 2.40 18.93%
P/EPS 71.28 107.14 39.12 16.05 54.76 56.28 28.35 16.59%
EY 1.40 0.93 2.56 6.23 1.83 1.78 3.53 -14.27%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.00 1.51 0.95 0.99 1.67 0.94 11.62%

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