[COCOLND] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 70.68%
YoY- 61.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 97,768 94,974 90,421 89,114 70,664 66,088 0 -
PBT 18,912 6,600 9,266 10,588 6,024 7,190 0 -
Tax -4,412 -1,840 -2,299 -2,124 -788 -1,485 0 -
NP 14,500 4,760 6,967 8,464 5,236 5,705 0 -
-
NP to SH 14,500 4,760 6,967 8,464 5,236 5,705 0 -
-
Tax Rate 23.33% 27.88% 24.81% 20.06% 13.08% 20.65% - -
Total Cost 83,268 90,214 83,454 80,650 65,428 60,383 0 -
-
Net Worth 98,427 87,526 85,138 78,036 65,449 56,809 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,002 4,795 - 4,802 3,586 - - -
Div Payout % 62.09% 100.76% - 56.74% 68.49% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 98,427 87,526 85,138 78,036 65,449 56,809 0 -
NOSH 120,033 119,899 119,913 120,056 89,657 80,014 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.83% 5.01% 7.71% 9.50% 7.41% 8.63% 0.00% -
ROE 14.73% 5.44% 8.18% 10.85% 8.00% 10.04% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 81.45 79.21 75.40 74.23 78.82 82.60 0.00 -
EPS 12.08 3.97 5.81 7.05 5.84 7.13 0.00 -
DPS 7.50 4.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.82 0.73 0.71 0.65 0.73 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,034
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 21.37 20.75 19.76 19.47 15.44 14.44 0.00 -
EPS 3.17 1.04 1.52 1.85 1.14 1.25 0.00 -
DPS 1.97 1.05 0.00 1.05 0.78 0.00 0.00 -
NAPS 0.2151 0.1913 0.1861 0.1705 0.143 0.1241 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 1.16 0.58 0.75 0.60 0.63 0.00 0.00 -
P/RPS 1.42 0.73 0.99 0.81 0.80 0.00 0.00 -
P/EPS 9.60 14.61 12.91 8.51 10.79 0.00 0.00 -
EY 10.41 6.84 7.75 11.75 9.27 0.00 0.00 -
DY 6.47 6.90 0.00 6.67 6.35 0.00 0.00 -
P/NAPS 1.41 0.79 1.06 0.92 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 24/11/08 26/11/07 27/11/06 24/11/05 12/01/05 - -
Price 1.21 0.50 0.77 0.86 0.61 0.00 0.00 -
P/RPS 1.49 0.63 1.02 1.16 0.77 0.00 0.00 -
P/EPS 10.02 12.59 13.25 12.20 10.45 0.00 0.00 -
EY 9.98 7.94 7.55 8.20 9.57 0.00 0.00 -
DY 6.20 8.00 0.00 4.65 6.56 0.00 0.00 -
P/NAPS 1.48 0.68 1.08 1.32 0.84 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