[COCOLND] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 8.3%
YoY- 128.51%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 269,248 245,773 239,221 186,913 146,050 133,224 132,287 12.56%
PBT 36,591 28,421 27,070 24,053 7,326 23,026 16,345 14.36%
Tax -10,075 -7,062 -6,699 -3,268 1,770 -4,783 -3,636 18.50%
NP 26,516 21,359 20,371 20,785 9,096 18,243 12,709 13.03%
-
NP to SH 26,516 21,359 20,371 20,785 9,096 18,243 12,709 13.03%
-
Tax Rate 27.53% 24.85% 24.75% 13.59% -24.16% 20.77% 22.25% -
Total Cost 242,732 224,414 218,850 166,128 136,954 114,981 119,578 12.51%
-
Net Worth 226,435 210,954 200,907 193,624 179,946 105,651 93,599 15.85%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 12,861 11,148 10,735 9,440 2,526 15,001 4,789 17.88%
Div Payout % 48.51% 52.20% 52.70% 45.42% 27.77% 82.23% 37.69% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 226,435 210,954 200,907 193,624 179,946 105,651 93,599 15.85%
NOSH 171,541 171,507 171,715 171,349 171,377 120,058 119,999 6.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.85% 8.69% 8.52% 11.12% 6.23% 13.69% 9.61% -
ROE 11.71% 10.12% 10.14% 10.73% 5.05% 17.27% 13.58% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 156.96 143.30 139.31 109.08 85.22 110.97 110.24 6.06%
EPS 15.46 12.45 11.86 12.13 5.31 15.20 10.59 6.50%
DPS 7.50 6.50 6.25 5.50 1.47 12.50 4.00 11.03%
NAPS 1.32 1.23 1.17 1.13 1.05 0.88 0.78 9.15%
Adjusted Per Share Value based on latest NOSH - 171,349
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 58.84 53.71 52.28 40.85 31.92 29.11 28.91 12.56%
EPS 5.79 4.67 4.45 4.54 1.99 3.99 2.78 13.00%
DPS 2.81 2.44 2.35 2.06 0.55 3.28 1.05 17.82%
NAPS 0.4948 0.461 0.439 0.4231 0.3932 0.2309 0.2045 15.85%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.91 2.16 2.04 2.30 2.23 1.44 0.58 -
P/RPS 1.22 1.51 1.46 2.11 2.62 1.30 0.53 14.89%
P/EPS 12.36 17.34 17.20 18.96 42.02 9.48 5.48 14.51%
EY 8.09 5.77 5.82 5.27 2.38 10.55 18.26 -12.68%
DY 3.93 3.01 3.06 2.39 0.66 8.68 6.90 -8.95%
P/NAPS 1.45 1.76 1.74 2.04 2.12 1.64 0.74 11.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 28/05/09 -
Price 2.06 2.20 2.50 2.06 2.10 1.33 0.74 -
P/RPS 1.31 1.54 1.79 1.89 2.46 1.20 0.67 11.81%
P/EPS 13.33 17.67 21.07 16.98 39.57 8.75 6.99 11.35%
EY 7.50 5.66 4.75 5.89 2.53 11.42 14.31 -10.20%
DY 3.64 2.95 2.50 2.67 0.70 9.40 5.41 -6.38%
P/NAPS 1.56 1.79 2.14 1.82 2.00 1.51 0.95 8.61%

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