[COCOLND] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 5.26%
YoY- 45.9%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 133,176 128,717 121,270 119,239 100,262 46,369 23.47%
PBT 25,302 10,927 11,216 14,284 10,232 4,643 40.34%
Tax -5,609 -2,242 -2,381 -2,085 -1,871 -612 55.71%
NP 19,693 8,685 8,835 12,199 8,361 4,031 37.31%
-
NP to SH 19,693 8,685 8,835 12,199 8,361 4,031 37.31%
-
Tax Rate 22.17% 20.52% 21.23% 14.60% 18.29% 13.18% -
Total Cost 113,483 120,032 112,435 107,040 91,901 42,338 21.78%
-
Net Worth 100,703 88,868 82,578 78,024 69,189 59,106 11.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 12,000 4,789 4,787 - 3,594 - -
Div Payout % 60.94% 55.15% 54.18% - 42.99% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 100,703 88,868 82,578 78,024 69,189 59,106 11.23%
NOSH 119,884 120,092 119,679 120,037 89,855 79,873 8.45%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.79% 6.75% 7.29% 10.23% 8.34% 8.69% -
ROE 19.56% 9.77% 10.70% 15.63% 12.08% 6.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 111.09 107.18 101.33 99.33 111.58 58.05 13.85%
EPS 16.43 7.23 7.38 10.16 9.30 5.05 26.59%
DPS 10.00 4.00 4.00 0.00 4.00 0.00 -
NAPS 0.84 0.74 0.69 0.65 0.77 0.74 2.56%
Adjusted Per Share Value based on latest NOSH - 120,037
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 29.10 28.13 26.50 26.06 21.91 10.13 23.48%
EPS 4.30 1.90 1.93 2.67 1.83 0.88 37.31%
DPS 2.62 1.05 1.05 0.00 0.79 0.00 -
NAPS 0.2201 0.1942 0.1805 0.1705 0.1512 0.1292 11.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 1.31 0.58 0.76 0.76 0.62 0.00 -
P/RPS 1.18 0.54 0.75 0.77 0.56 0.00 -
P/EPS 7.97 8.02 10.30 7.48 6.66 0.00 -
EY 12.54 12.47 9.71 13.37 15.01 0.00 -
DY 7.63 6.90 5.26 0.00 6.45 0.00 -
P/NAPS 1.56 0.78 1.10 1.17 0.81 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 26/02/09 28/02/08 26/02/07 27/02/06 - -
Price 1.34 0.56 0.68 0.94 0.83 0.00 -
P/RPS 1.21 0.52 0.67 0.95 0.74 0.00 -
P/EPS 8.16 7.74 9.21 9.25 8.92 0.00 -
EY 12.26 12.91 10.86 10.81 11.21 0.00 -
DY 7.46 7.14 5.88 0.00 4.82 0.00 -
P/NAPS 1.60 0.76 0.99 1.45 1.08 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