[COCOLND] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -12.81%
YoY- -7.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 139,222 131,511 125,823 120,546 118,712 94,499 22,534 35.44%
PBT 13,111 23,239 8,550 12,962 14,796 7,925 2,742 29.78%
Tax -2,385 -4,814 -1,922 -2,260 -3,207 -840 -560 27.30%
NP 10,726 18,425 6,628 10,702 11,589 7,085 2,182 30.38%
-
NP to SH 10,726 18,425 6,628 10,702 11,589 7,085 2,182 30.38%
-
Tax Rate 18.19% 20.72% 22.48% 17.44% 21.67% 10.60% 20.42% -
Total Cost 128,496 113,086 119,195 109,844 107,123 87,414 20,352 35.93%
-
Net Worth 116,961 98,546 87,417 85,199 78,022 0 56,747 12.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,998 9,003 9,577 - - 3,594 - -
Div Payout % 55.93% 48.87% 144.50% - - 50.73% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 116,961 98,546 87,417 85,199 78,022 0 56,747 12.80%
NOSH 128,529 120,179 119,749 119,999 120,034 89,860 79,926 8.23%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.70% 14.01% 5.27% 8.88% 9.76% 7.50% 9.68% -
ROE 9.17% 18.70% 7.58% 12.56% 14.85% 0.00% 3.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 108.32 109.43 105.07 100.46 98.90 105.16 28.19 25.13%
EPS 8.35 15.33 5.53 8.92 9.65 7.88 2.73 20.47%
DPS 4.67 7.50 8.00 0.00 0.00 4.00 0.00 -
NAPS 0.91 0.82 0.73 0.71 0.65 0.00 0.71 4.22%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.42 28.74 27.50 26.34 25.94 20.65 4.92 35.45%
EPS 2.34 4.03 1.45 2.34 2.53 1.55 0.48 30.19%
DPS 1.31 1.97 2.09 0.00 0.00 0.79 0.00 -
NAPS 0.2556 0.2154 0.191 0.1862 0.1705 0.00 0.124 12.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 2.63 1.16 0.58 0.75 0.60 0.63 0.00 -
P/RPS 2.43 1.06 0.55 0.75 0.61 0.60 0.00 -
P/EPS 31.52 7.57 10.48 8.41 6.21 7.99 0.00 -
EY 3.17 13.22 9.54 11.89 16.09 12.51 0.00 -
DY 1.77 6.47 13.79 0.00 0.00 6.35 0.00 -
P/NAPS 2.89 1.41 0.79 1.06 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 24/11/08 26/11/07 27/11/06 24/11/05 - -
Price 2.45 1.21 0.50 0.77 0.86 0.61 0.00 -
P/RPS 2.26 1.11 0.48 0.77 0.87 0.58 0.00 -
P/EPS 29.36 7.89 9.03 8.63 8.91 7.74 0.00 -
EY 3.41 12.67 11.07 11.58 11.23 12.93 0.00 -
DY 1.90 6.20 16.00 0.00 0.00 6.56 0.00 -
P/NAPS 2.69 1.48 0.68 1.08 1.32 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