[COCOLND] YoY Annualized Quarter 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- 13.79%
YoY- 61.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 130,357 126,632 120,561 118,818 94,218 88,117 0 -
PBT 25,216 8,800 12,354 14,117 8,032 9,586 0 -
Tax -5,882 -2,453 -3,065 -2,832 -1,050 -1,980 0 -
NP 19,333 6,346 9,289 11,285 6,981 7,606 0 -
-
NP to SH 19,333 6,346 9,289 11,285 6,981 7,606 0 -
-
Tax Rate 23.33% 27.88% 24.81% 20.06% 13.07% 20.66% - -
Total Cost 111,024 120,285 111,272 107,533 87,237 80,510 0 -
-
Net Worth 98,427 87,526 85,138 78,036 65,449 56,809 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 12,003 6,394 - 6,403 4,781 - - -
Div Payout % 62.09% 100.76% - 56.74% 68.49% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 98,427 87,526 85,138 78,036 65,449 56,809 0 -
NOSH 120,033 119,899 119,913 120,056 89,657 80,014 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 14.83% 5.01% 7.71% 9.50% 7.41% 8.63% 0.00% -
ROE 19.64% 7.25% 10.91% 14.46% 10.67% 13.39% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 108.60 105.62 100.54 98.97 105.09 110.13 0.00 -
EPS 16.11 5.29 7.75 9.40 7.79 9.51 0.00 -
DPS 10.00 5.33 0.00 5.33 5.33 0.00 0.00 -
NAPS 0.82 0.73 0.71 0.65 0.73 0.71 0.00 -
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 30/09/03 CAGR
RPS 28.49 27.67 26.35 25.97 20.59 19.26 0.00 -
EPS 4.22 1.39 2.03 2.47 1.53 1.66 0.00 -
DPS 2.62 1.40 0.00 1.40 1.04 0.00 0.00 -
NAPS 0.2151 0.1913 0.1861 0.1705 0.143 0.1241 0.00 -
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 30/09/03 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 0.00 -
P/RPS 1.07 0.55 0.75 0.61 0.60 0.00 0.00 -
P/EPS 7.20 10.96 9.68 6.38 8.09 0.00 0.00 -
EY 13.89 9.13 10.33 15.67 12.36 0.00 0.00 -
DY 8.62 9.20 0.00 8.89 8.47 0.00 0.00 -
P/NAPS 1.41 0.79 1.06 0.92 0.86 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 30/09/03 CAGR
Date 23/11/09 24/11/08 26/11/07 27/11/06 24/11/05 12/01/05 - -
Price 1.21 0.50 0.77 0.86 0.61 0.00 0.00 -
P/RPS 1.11 0.47 0.77 0.87 0.58 0.00 0.00 -
P/EPS 7.51 9.45 9.94 9.15 7.83 0.00 0.00 -
EY 13.31 10.59 10.06 10.93 12.77 0.00 0.00 -
DY 8.26 10.67 0.00 6.20 8.74 0.00 0.00 -
P/NAPS 1.48 0.68 1.08 1.32 0.84 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