[COCOLND] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.61%
YoY- 177.99%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 216,399 161,038 139,222 131,511 125,823 120,546 118,712 10.51%
PBT 31,843 13,405 13,111 23,239 8,550 12,962 14,796 13.61%
Tax -6,322 1,356 -2,385 -4,814 -1,922 -2,260 -3,207 11.96%
NP 25,521 14,761 10,726 18,425 6,628 10,702 11,589 14.04%
-
NP to SH 25,521 14,761 10,726 18,425 6,628 10,702 11,589 14.04%
-
Tax Rate 19.85% -10.12% 18.19% 20.72% 22.48% 17.44% 21.67% -
Total Cost 190,878 146,277 128,496 113,086 119,195 109,844 107,123 10.09%
-
Net Worth 200,982 183,747 116,961 98,546 87,417 85,199 78,022 17.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,736 6,819 5,998 9,003 9,577 - - -
Div Payout % 53.82% 46.20% 55.93% 48.87% 144.50% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 200,982 183,747 116,961 98,546 87,417 85,199 78,022 17.06%
NOSH 171,780 171,726 128,529 120,179 119,749 119,999 120,034 6.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.79% 9.17% 7.70% 14.01% 5.27% 8.88% 9.76% -
ROE 12.70% 8.03% 9.17% 18.70% 7.58% 12.56% 14.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 125.97 93.78 108.32 109.43 105.07 100.46 98.90 4.11%
EPS 14.86 8.60 8.35 15.33 5.53 8.92 9.65 7.45%
DPS 8.00 3.97 4.67 7.50 8.00 0.00 0.00 -
NAPS 1.17 1.07 0.91 0.82 0.73 0.71 0.65 10.28%
Adjusted Per Share Value based on latest NOSH - 120,179
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 47.29 35.19 30.42 28.74 27.50 26.34 25.94 10.51%
EPS 5.58 3.23 2.34 4.03 1.45 2.34 2.53 14.07%
DPS 3.00 1.49 1.31 1.97 2.09 0.00 0.00 -
NAPS 0.4392 0.4015 0.2556 0.2154 0.191 0.1862 0.1705 17.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.56 1.95 2.63 1.16 0.58 0.75 0.60 -
P/RPS 2.03 2.08 2.43 1.06 0.55 0.75 0.61 22.16%
P/EPS 17.23 22.69 31.52 7.57 10.48 8.41 6.21 18.52%
EY 5.80 4.41 3.17 13.22 9.54 11.89 16.09 -15.62%
DY 3.13 2.04 1.77 6.47 13.79 0.00 0.00 -
P/NAPS 2.19 1.82 2.89 1.41 0.79 1.06 0.92 15.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 22/11/11 22/11/10 23/11/09 24/11/08 26/11/07 27/11/06 -
Price 2.36 2.00 2.45 1.21 0.50 0.77 0.86 -
P/RPS 1.87 2.13 2.26 1.11 0.48 0.77 0.87 13.58%
P/EPS 15.89 23.27 29.36 7.89 9.03 8.63 8.91 10.11%
EY 6.30 4.30 3.41 12.67 11.07 11.58 11.23 -9.17%
DY 3.39 1.99 1.90 6.20 16.00 0.00 0.00 -
P/NAPS 2.02 1.87 2.69 1.48 0.68 1.08 1.32 7.34%

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