[COCOLND] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.91%
YoY- 72.89%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 260,976 255,059 245,710 216,399 161,038 139,222 131,511 12.09%
PBT 43,326 27,702 25,141 31,843 13,405 13,111 23,239 10.93%
Tax -11,350 -7,667 -6,639 -6,322 1,356 -2,385 -4,814 15.35%
NP 31,976 20,035 18,502 25,521 14,761 10,726 18,425 9.61%
-
NP to SH 31,976 20,035 18,502 25,521 14,761 10,726 18,425 9.61%
-
Tax Rate 26.20% 27.68% 26.41% 19.85% -10.12% 18.19% 20.72% -
Total Cost 229,000 235,024 227,208 190,878 146,277 128,496 113,086 12.47%
-
Net Worth 236,725 216,146 207,782 200,982 183,747 116,961 98,546 15.71%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 47,179 11,147 10,721 13,736 6,819 5,998 9,003 31.77%
Div Payout % 147.55% 55.64% 57.95% 53.82% 46.20% 55.93% 48.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 236,725 216,146 207,782 200,982 183,747 116,961 98,546 15.71%
NOSH 171,540 171,544 171,721 171,780 171,726 128,529 120,179 6.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.25% 7.86% 7.53% 11.79% 9.17% 7.70% 14.01% -
ROE 13.51% 9.27% 8.90% 12.70% 8.03% 9.17% 18.70% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 152.14 148.68 143.09 125.97 93.78 108.32 109.43 5.64%
EPS 18.64 11.68 10.77 14.86 8.60 8.35 15.33 3.31%
DPS 27.50 6.50 6.25 8.00 3.97 4.67 7.50 24.16%
NAPS 1.38 1.26 1.21 1.17 1.07 0.91 0.82 9.05%
Adjusted Per Share Value based on latest NOSH - 171,780
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.03 55.74 53.70 47.29 35.19 30.42 28.74 12.09%
EPS 6.99 4.38 4.04 5.58 3.23 2.34 4.03 9.60%
DPS 10.31 2.44 2.34 3.00 1.49 1.31 1.97 31.74%
NAPS 0.5173 0.4723 0.4541 0.4392 0.4015 0.2556 0.2154 15.71%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.52 1.68 2.20 2.56 1.95 2.63 1.16 -
P/RPS 1.66 1.13 1.54 2.03 2.08 2.43 1.06 7.75%
P/EPS 13.52 14.38 20.42 17.23 22.69 31.52 7.57 10.14%
EY 7.40 6.95 4.90 5.80 4.41 3.17 13.22 -9.21%
DY 10.91 3.87 2.84 3.13 2.04 1.77 6.47 9.09%
P/NAPS 1.83 1.33 1.82 2.19 1.82 2.89 1.41 4.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 23/11/09 -
Price 2.04 1.71 2.16 2.36 2.00 2.45 1.21 -
P/RPS 1.34 1.15 1.51 1.87 2.13 2.26 1.11 3.18%
P/EPS 10.94 14.64 20.05 15.89 23.27 29.36 7.89 5.59%
EY 9.14 6.83 4.99 6.30 4.30 3.41 12.67 -5.29%
DY 13.48 3.80 2.89 3.39 1.99 1.90 6.20 13.81%
P/NAPS 1.48 1.36 1.79 2.02 1.87 2.69 1.48 0.00%

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