[COCOLND] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 61.75%
YoY- 65.08%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 32,078 29,273 27,763 29,598 23,707 22,839 24,118 20.92%
PBT 4,532 3,101 2,955 4,208 2,113 1,964 1,947 75.54%
Tax -1,027 -494 -603 -1,083 -181 -285 -322 116.52%
NP 3,505 2,607 2,352 3,125 1,932 1,679 1,625 66.86%
-
NP to SH 3,505 2,607 2,352 3,125 1,932 1,679 1,625 66.86%
-
Tax Rate 22.66% 15.93% 20.41% 25.74% 8.57% 14.51% 16.54% -
Total Cost 28,573 26,666 25,411 26,473 21,775 21,160 22,493 17.27%
-
Net Worth 78,022 98,513 71,190 69,189 65,598 67,339 65,538 12.31%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,801 - - - 3,594 - - -
Div Payout % 136.99% - - - 186.05% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 78,022 98,513 71,190 69,189 65,598 67,339 65,538 12.31%
NOSH 120,034 120,138 90,114 89,855 89,860 89,786 89,779 21.34%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.93% 8.91% 8.47% 10.56% 8.15% 7.35% 6.74% -
ROE 4.49% 2.65% 3.30% 4.52% 2.95% 2.49% 2.48% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 26.72 24.37 30.81 32.94 26.38 25.44 26.86 -0.34%
EPS 2.92 2.17 2.61 2.61 2.15 1.87 1.81 37.51%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.65 0.82 0.79 0.77 0.73 0.75 0.73 -7.43%
Adjusted Per Share Value based on latest NOSH - 89,855
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.01 6.40 6.07 6.47 5.18 4.99 5.27 20.92%
EPS 0.77 0.57 0.51 0.68 0.42 0.37 0.36 65.92%
DPS 1.05 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.1705 0.2153 0.1556 0.1512 0.1434 0.1472 0.1432 12.32%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.62 0.81 0.62 0.63 0.71 0.69 -
P/RPS 2.25 2.54 2.63 1.88 2.39 2.79 2.57 -8.47%
P/EPS 20.55 28.57 31.03 17.83 29.30 37.97 38.12 -33.73%
EY 4.87 3.50 3.22 5.61 3.41 2.63 2.62 51.11%
DY 6.67 0.00 0.00 0.00 6.35 0.00 0.00 -
P/NAPS 0.92 0.76 1.03 0.81 0.86 0.95 0.95 -2.11%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 29/05/06 27/02/06 24/11/05 25/08/05 27/04/05 -
Price 0.86 0.56 0.74 0.83 0.61 0.69 0.68 -
P/RPS 3.22 2.30 2.40 2.52 2.31 2.71 2.53 17.42%
P/EPS 29.45 25.81 28.35 23.87 28.37 36.90 37.57 -14.97%
EY 3.40 3.88 3.53 4.19 3.52 2.71 2.66 17.76%
DY 4.65 0.00 0.00 0.00 6.56 0.00 0.00 -
P/NAPS 1.32 0.68 0.94 1.08 0.84 0.92 0.93 26.27%

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