[COCOLND] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -21.63%
YoY- -17.71%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 59,254 67,930 51,917 38,998 35,207 35,159 31,589 11.04%
PBT 4,662 5,518 6,439 4,045 5,022 7,298 1,880 16.33%
Tax -1,249 -1,414 -1,487 -686 -940 -1,766 -372 22.35%
NP 3,413 4,104 4,952 3,359 4,082 5,532 1,508 14.57%
-
NP to SH 3,413 4,104 4,952 3,359 4,082 5,532 1,508 14.57%
-
Tax Rate 26.79% 25.63% 23.09% 16.96% 18.72% 24.20% 19.79% -
Total Cost 55,841 63,826 46,965 35,639 31,125 29,627 30,081 10.85%
-
Net Worth 210,954 200,907 193,624 179,946 105,651 93,599 83,777 16.63%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 3,001 - - -
Div Payout % - - - - 73.53% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 210,954 200,907 193,624 179,946 105,651 93,599 83,777 16.63%
NOSH 171,507 171,715 171,349 171,377 120,058 119,999 119,682 6.17%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.76% 6.04% 9.54% 8.61% 11.59% 15.73% 4.77% -
ROE 1.62% 2.04% 2.56% 1.87% 3.86% 5.91% 1.80% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 34.55 39.56 30.30 22.76 29.32 29.30 26.39 4.59%
EPS 1.99 2.39 2.89 1.96 3.40 4.61 1.26 7.91%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.23 1.17 1.13 1.05 0.88 0.78 0.70 9.84%
Adjusted Per Share Value based on latest NOSH - 171,377
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.95 14.84 11.35 8.52 7.69 7.68 6.90 11.05%
EPS 0.75 0.90 1.08 0.73 0.89 1.21 0.33 14.65%
DPS 0.00 0.00 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.461 0.439 0.4231 0.3932 0.2309 0.2045 0.1831 16.62%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.16 2.04 2.30 2.23 1.44 0.58 0.65 -
P/RPS 6.25 5.16 7.59 9.80 4.91 1.98 2.46 16.80%
P/EPS 108.54 85.36 79.58 113.78 42.35 12.58 51.59 13.19%
EY 0.92 1.17 1.26 0.88 2.36 7.95 1.94 -11.68%
DY 0.00 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.76 1.74 2.04 2.12 1.64 0.74 0.93 11.21%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 28/05/09 26/05/08 -
Price 2.20 2.50 2.06 2.10 1.33 0.74 0.69 -
P/RPS 6.37 6.32 6.80 9.23 4.54 2.53 2.61 16.02%
P/EPS 110.55 104.60 71.28 107.14 39.12 16.05 54.76 12.41%
EY 0.90 0.96 1.40 0.93 2.56 6.23 1.83 -11.15%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
P/NAPS 1.79 2.14 1.82 2.00 1.51 0.95 0.99 10.36%

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