[COCOLND] QoQ 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
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 120,546 124,457 123,843 119,239 118,712 110,341 103,907 10.39%
PBT 12,962 14,393 14,358 14,284 14,796 12,377 11,240 9.95%
Tax -2,260 -2,118 -2,124 -2,085 -3,207 -2,361 -2,152 3.31%
NP 10,702 12,275 12,234 12,199 11,589 10,016 9,088 11.50%
-
NP to SH 10,702 12,275 12,234 12,199 11,589 10,016 9,088 11.50%
-
Tax Rate 17.44% 14.72% 14.79% 14.60% 21.67% 19.08% 19.15% -
Total Cost 109,844 112,182 111,609 107,040 107,123 100,325 94,819 10.29%
-
Net Worth 85,199 82,675 80,366 78,024 78,022 98,513 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 3,594 3,594 -
Div Payout % - - - - - 35.89% 39.55% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 85,199 82,675 80,366 78,024 78,022 98,513 0 -
NOSH 119,999 119,819 119,949 120,037 120,034 120,138 90,114 21.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.88% 9.86% 9.88% 10.23% 9.76% 9.08% 8.75% -
ROE 12.56% 14.85% 15.22% 15.63% 14.85% 10.17% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 100.46 103.87 103.25 99.33 98.90 91.85 115.30 -8.76%
EPS 8.92 10.24 10.20 10.16 9.65 8.34 10.08 -7.82%
DPS 0.00 0.00 0.00 0.00 0.00 2.99 4.00 -
NAPS 0.71 0.69 0.67 0.65 0.65 0.82 0.00 -
Adjusted Per Share Value based on latest NOSH - 120,037
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.34 27.20 27.06 26.06 25.94 24.11 22.71 10.38%
EPS 2.34 2.68 2.67 2.67 2.53 2.19 1.99 11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.79 0.79 -
NAPS 0.1862 0.1807 0.1756 0.1705 0.1705 0.2153 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.75 1.05 0.95 0.76 0.60 0.62 0.81 -
P/RPS 0.75 1.01 0.92 0.77 0.61 0.68 0.70 4.70%
P/EPS 8.41 10.25 9.31 7.48 6.21 7.44 8.03 3.12%
EY 11.89 9.76 10.74 13.37 16.09 13.45 12.45 -3.01%
DY 0.00 0.00 0.00 0.00 0.00 4.83 4.94 -
P/NAPS 1.06 1.52 1.42 1.17 0.92 0.76 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 10/08/07 28/05/07 26/02/07 27/11/06 28/08/06 29/05/06 -
Price 0.77 1.09 1.12 0.94 0.86 0.56 0.74 -
P/RPS 0.77 1.05 1.08 0.95 0.87 0.61 0.64 13.10%
P/EPS 8.63 10.64 10.98 9.25 8.91 6.72 7.34 11.38%
EY 11.58 9.40 9.11 10.81 11.23 14.89 13.63 -10.28%
DY 0.00 0.00 0.00 0.00 0.00 5.34 5.41 -
P/NAPS 1.08 1.58 1.67 1.45 1.32 0.68 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