[COCOLND] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 29.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 103,907 100,262 94,499 93,326 70,487 46,369 22,534 177.29%
PBT 11,240 10,232 7,925 8,554 6,590 4,643 2,742 156.35%
Tax -2,152 -1,871 -840 -1,219 -934 -612 -560 145.54%
NP 9,088 8,361 7,085 7,335 5,656 4,031 2,182 159.09%
-
NP to SH 9,088 8,361 7,085 7,335 5,656 4,031 2,182 159.09%
-
Tax Rate 19.15% 18.29% 10.60% 14.25% 14.17% 13.18% 20.42% -
Total Cost 94,819 91,901 87,414 85,991 64,831 42,338 20,352 179.21%
-
Net Worth 0 69,189 0 0 65,538 59,106 56,747 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 3,594 3,594 3,594 - - - - -
Div Payout % 39.55% 42.99% 50.73% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 69,189 0 0 65,538 59,106 56,747 -
NOSH 90,114 89,855 89,860 89,786 89,779 79,873 79,926 8.33%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.75% 8.34% 7.50% 7.86% 8.02% 8.69% 9.68% -
ROE 0.00% 12.08% 0.00% 0.00% 8.63% 6.82% 3.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 115.30 111.58 105.16 103.94 78.51 58.05 28.19 155.97%
EPS 10.08 9.30 7.88 8.17 6.30 5.05 2.73 139.08%
DPS 4.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.77 0.00 0.00 0.73 0.74 0.71 -
Adjusted Per Share Value based on latest NOSH - 89,786
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.71 21.91 20.65 20.39 15.40 10.13 4.92 177.48%
EPS 1.99 1.83 1.55 1.60 1.24 0.88 0.48 158.29%
DPS 0.79 0.79 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1512 0.00 0.00 0.1432 0.1292 0.124 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.81 0.62 0.63 0.71 0.69 0.00 0.00 -
P/RPS 0.70 0.56 0.60 0.68 0.88 0.00 0.00 -
P/EPS 8.03 6.66 7.99 8.69 10.95 0.00 0.00 -
EY 12.45 15.01 12.51 11.51 9.13 0.00 0.00 -
DY 4.94 6.45 6.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 0.00 0.00 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 24/11/05 25/08/05 - - - -
Price 0.74 0.83 0.61 0.69 0.00 0.00 0.00 -
P/RPS 0.64 0.74 0.58 0.66 0.00 0.00 0.00 -
P/EPS 7.34 8.92 7.74 8.45 0.00 0.00 0.00 -
EY 13.63 11.21 12.93 11.84 0.00 0.00 0.00 -
DY 5.41 4.82 6.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.08 0.00 0.00 0.00 0.00 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