[COCOLND] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 119,239 100,262 89,923 0 -
PBT 14,284 10,232 9,092 0 -
Tax -2,085 -1,871 -1,494 0 -
NP 12,199 8,361 7,598 0 -
-
NP to SH 12,199 8,361 7,598 0 -
-
Tax Rate 14.60% 18.29% 16.43% - -
Total Cost 107,040 91,901 82,325 0 -
-
Net Worth 78,033 69,093 59,184 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,802 3,589 - - -
Div Payout % 39.36% 42.93% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 78,033 69,093 59,184 0 -
NOSH 120,051 89,731 79,978 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.23% 8.34% 8.45% 0.00% -
ROE 15.63% 12.10% 12.84% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 99.32 111.74 112.43 0.00 -
EPS 10.17 6.99 9.50 0.00 -
DPS 4.00 4.00 0.00 0.00 -
NAPS 0.65 0.77 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 26.06 21.91 19.65 0.00 -
EPS 2.67 1.83 1.66 0.00 -
DPS 1.05 0.78 0.00 0.00 -
NAPS 0.1705 0.151 0.1293 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 - - -
Price 0.76 0.62 0.00 0.00 -
P/RPS 0.77 0.55 0.00 0.00 -
P/EPS 7.48 6.65 0.00 0.00 -
EY 13.37 15.03 0.00 0.00 -
DY 5.26 6.45 0.00 0.00 -
P/NAPS 1.17 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 27/02/06 22/02/05 - -
Price 0.94 0.83 0.82 0.00 -
P/RPS 0.95 0.74 0.73 0.00 -
P/EPS 9.25 8.91 8.63 0.00 -
EY 10.81 11.23 11.59 0.00 -
DY 4.26 4.82 0.00 0.00 -
P/NAPS 1.45 1.08 1.11 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