[COCOLND] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -17.45%
YoY- -27.58%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 125,823 123,352 120,492 121,270 120,546 124,457 123,843 1.06%
PBT 8,550 9,415 10,067 11,216 12,962 14,393 14,358 -29.15%
Tax -1,922 -2,292 -2,111 -2,381 -2,260 -2,118 -2,124 -6.42%
NP 6,628 7,123 7,956 8,835 10,702 12,275 12,234 -33.46%
-
NP to SH 6,628 7,123 7,956 8,835 10,702 12,275 12,234 -33.46%
-
Tax Rate 22.48% 24.34% 20.97% 21.23% 17.44% 14.72% 14.79% -
Total Cost 119,195 116,229 112,536 112,435 109,844 112,182 111,609 4.46%
-
Net Worth 87,417 86,543 83,777 82,578 85,199 82,675 80,366 5.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 9,577 4,787 4,787 4,787 - - - -
Div Payout % 144.50% 67.21% 60.17% 54.18% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,417 86,543 83,777 82,578 85,199 82,675 80,366 5.75%
NOSH 119,749 120,198 119,682 119,679 119,999 119,819 119,949 -0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.27% 5.77% 6.60% 7.29% 8.88% 9.86% 9.88% -
ROE 7.58% 8.23% 9.50% 10.70% 12.56% 14.85% 15.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 105.07 102.62 100.68 101.33 100.46 103.87 103.25 1.16%
EPS 5.53 5.93 6.65 7.38 8.92 10.24 10.20 -33.43%
DPS 8.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.73 0.72 0.70 0.69 0.71 0.69 0.67 5.86%
Adjusted Per Share Value based on latest NOSH - 119,679
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 27.50 26.96 26.33 26.50 26.34 27.20 27.06 1.07%
EPS 1.45 1.56 1.74 1.93 2.34 2.68 2.67 -33.36%
DPS 2.09 1.05 1.05 1.05 0.00 0.00 0.00 -
NAPS 0.191 0.1891 0.1831 0.1805 0.1862 0.1807 0.1756 5.74%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.58 0.63 0.65 0.76 0.75 1.05 0.95 -
P/RPS 0.55 0.61 0.65 0.75 0.75 1.01 0.92 -28.96%
P/EPS 10.48 10.63 9.78 10.30 8.41 10.25 9.31 8.18%
EY 9.54 9.41 10.23 9.71 11.89 9.76 10.74 -7.57%
DY 13.79 6.35 6.15 5.26 0.00 0.00 0.00 -
P/NAPS 0.79 0.87 0.93 1.10 1.06 1.52 1.42 -32.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 26/05/08 28/02/08 26/11/07 10/08/07 28/05/07 -
Price 0.50 0.59 0.69 0.68 0.77 1.09 1.12 -
P/RPS 0.48 0.57 0.69 0.67 0.77 1.05 1.08 -41.67%
P/EPS 9.03 9.96 10.38 9.21 8.63 10.64 10.98 -12.18%
EY 11.07 10.04 9.63 10.86 11.58 9.40 9.11 13.83%
DY 16.00 6.78 5.80 5.88 0.00 0.00 0.00 -
P/NAPS 0.68 0.82 0.99 0.99 1.08 1.58 1.67 -44.97%

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