[COCOLND] YoY TTM 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- 15.7%
YoY- 63.57%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 131,511 125,823 120,546 118,712 94,499 22,534 42.27%
PBT 23,239 8,550 12,962 14,796 7,925 2,742 53.29%
Tax -4,814 -1,922 -2,260 -3,207 -840 -560 53.73%
NP 18,425 6,628 10,702 11,589 7,085 2,182 53.18%
-
NP to SH 18,425 6,628 10,702 11,589 7,085 2,182 53.18%
-
Tax Rate 20.72% 22.48% 17.44% 21.67% 10.60% 20.42% -
Total Cost 113,086 119,195 109,844 107,123 87,414 20,352 40.88%
-
Net Worth 98,546 87,417 85,199 78,022 0 56,747 11.66%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,003 9,577 - - 3,594 - -
Div Payout % 48.87% 144.50% - - 50.73% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 98,546 87,417 85,199 78,022 0 56,747 11.66%
NOSH 120,179 119,749 119,999 120,034 89,860 79,926 8.49%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.01% 5.27% 8.88% 9.76% 7.50% 9.68% -
ROE 18.70% 7.58% 12.56% 14.85% 0.00% 3.85% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 109.43 105.07 100.46 98.90 105.16 28.19 31.14%
EPS 15.33 5.53 8.92 9.65 7.88 2.73 41.18%
DPS 7.50 8.00 0.00 0.00 4.00 0.00 -
NAPS 0.82 0.73 0.71 0.65 0.00 0.71 2.92%
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 CAGR
RPS 28.74 27.50 26.34 25.94 20.65 4.92 42.30%
EPS 4.03 1.45 2.34 2.53 1.55 0.48 53.00%
DPS 1.97 2.09 0.00 0.00 0.79 0.00 -
NAPS 0.2154 0.191 0.1862 0.1705 0.00 0.124 11.67%
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 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 -
P/RPS 1.06 0.55 0.75 0.61 0.60 0.00 -
P/EPS 7.57 10.48 8.41 6.21 7.99 0.00 -
EY 13.22 9.54 11.89 16.09 12.51 0.00 -
DY 6.47 13.79 0.00 0.00 6.35 0.00 -
P/NAPS 1.41 0.79 1.06 0.92 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 CAGR
Date 23/11/09 24/11/08 26/11/07 27/11/06 24/11/05 - -
Price 1.21 0.50 0.77 0.86 0.61 0.00 -
P/RPS 1.11 0.48 0.77 0.87 0.58 0.00 -
P/EPS 7.89 9.03 8.63 8.91 7.74 0.00 -
EY 12.67 11.07 11.58 11.23 12.93 0.00 -
DY 6.20 16.00 0.00 0.00 6.56 0.00 -
P/NAPS 1.48 0.68 1.08 1.32 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