[COCOLND] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 8.7%
YoY- 60.68%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 132,287 120,492 123,843 103,907 70,487 17.03%
PBT 16,345 10,067 14,358 11,240 6,590 25.47%
Tax -3,636 -2,111 -2,124 -2,152 -934 40.43%
NP 12,709 7,956 12,234 9,088 5,656 22.41%
-
NP to SH 12,709 7,956 12,234 9,088 5,656 22.41%
-
Tax Rate 22.25% 20.97% 14.79% 19.15% 14.17% -
Total Cost 119,578 112,536 111,609 94,819 64,831 16.52%
-
Net Worth 93,599 83,777 80,366 0 65,538 9.31%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 4,789 4,787 - 3,594 - -
Div Payout % 37.69% 60.17% - 39.55% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 93,599 83,777 80,366 0 65,538 9.31%
NOSH 119,999 119,682 119,949 90,114 89,779 7.51%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.61% 6.60% 9.88% 8.75% 8.02% -
ROE 13.58% 9.50% 15.22% 0.00% 8.63% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 110.24 100.68 103.25 115.30 78.51 8.84%
EPS 10.59 6.65 10.20 10.08 6.30 13.85%
DPS 4.00 4.00 0.00 4.00 0.00 -
NAPS 0.78 0.70 0.67 0.00 0.73 1.66%
Adjusted Per Share Value based on latest NOSH - 90,114
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 28.91 26.33 27.06 22.71 15.40 17.04%
EPS 2.78 1.74 2.67 1.99 1.24 22.34%
DPS 1.05 1.05 0.00 0.79 0.00 -
NAPS 0.2045 0.1831 0.1756 0.00 0.1432 9.31%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.58 0.65 0.95 0.81 0.69 -
P/RPS 0.53 0.65 0.92 0.70 0.88 -11.89%
P/EPS 5.48 9.78 9.31 8.03 10.95 -15.88%
EY 18.26 10.23 10.74 12.45 9.13 18.90%
DY 6.90 6.15 0.00 4.94 0.00 -
P/NAPS 0.74 0.93 1.42 0.00 0.95 -6.05%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 28/05/09 26/05/08 28/05/07 29/05/06 - -
Price 0.74 0.69 1.12 0.74 0.00 -
P/RPS 0.67 0.69 1.08 0.64 0.00 -
P/EPS 6.99 10.38 10.98 7.34 0.00 -
EY 14.31 9.63 9.11 13.63 0.00 -
DY 5.41 5.80 0.00 5.41 0.00 -
P/NAPS 0.95 0.99 1.67 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