[COCOLND] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 102.24%
YoY- -32.35%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 59,254 254,449 187,500 127,559 67,930 223,208 164,998 -49.50%
PBT 4,662 29,277 19,157 11,377 5,518 27,991 22,007 -64.49%
Tax -1,249 -7,227 -5,070 -3,077 -1,414 -6,772 -5,203 -61.40%
NP 3,413 22,050 14,087 8,300 4,104 21,219 16,804 -65.48%
-
NP to SH 3,413 22,050 14,087 8,300 4,104 21,219 16,804 -65.48%
-
Tax Rate 26.79% 24.68% 26.47% 27.05% 25.63% 24.19% 23.64% -
Total Cost 55,841 232,399 173,413 119,259 63,826 201,989 148,194 -47.86%
-
Net Worth 210,954 207,630 207,615 202,355 200,907 195,700 200,824 3.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 11,153 8,579 4,287 - 10,729 8,582 -
Div Payout % - 50.58% 60.90% 51.65% - 50.56% 51.07% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 210,954 207,630 207,615 202,355 200,907 195,700 200,824 3.33%
NOSH 171,507 171,595 171,583 171,487 171,715 171,666 171,644 -0.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.76% 8.67% 7.51% 6.51% 6.04% 9.51% 10.18% -
ROE 1.62% 10.62% 6.79% 4.10% 2.04% 10.84% 8.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.55 148.28 109.28 74.38 39.56 130.02 96.13 -49.48%
EPS 1.99 12.85 8.21 4.84 2.39 12.37 9.79 -65.46%
DPS 0.00 6.50 5.00 2.50 0.00 6.25 5.00 -
NAPS 1.23 1.21 1.21 1.18 1.17 1.14 1.17 3.39%
Adjusted Per Share Value based on latest NOSH - 171,265
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.95 55.61 40.97 27.88 14.84 48.78 36.06 -49.50%
EPS 0.75 4.82 3.08 1.81 0.90 4.64 3.67 -65.33%
DPS 0.00 2.44 1.87 0.94 0.00 2.34 1.88 -
NAPS 0.461 0.4537 0.4537 0.4422 0.439 0.4277 0.4389 3.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.16 2.14 2.20 2.32 2.04 2.31 2.56 -
P/RPS 6.25 1.44 2.01 3.12 5.16 1.78 2.66 76.83%
P/EPS 108.54 16.65 26.80 47.93 85.36 18.69 26.15 158.49%
EY 0.92 6.00 3.73 2.09 1.17 5.35 3.82 -61.32%
DY 0.00 3.04 2.27 1.08 0.00 2.71 1.95 -
P/NAPS 1.76 1.77 1.82 1.97 1.74 2.03 2.19 -13.57%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 25/11/13 26/08/13 28/05/13 27/02/13 26/11/12 -
Price 2.20 2.09 2.16 2.25 2.50 2.07 2.36 -
P/RPS 6.37 1.41 1.98 3.02 6.32 1.59 2.46 88.67%
P/EPS 110.55 16.26 26.31 46.49 104.60 16.75 24.11 176.25%
EY 0.90 6.15 3.80 2.15 0.96 5.97 4.15 -63.93%
DY 0.00 3.11 2.31 1.11 0.00 3.02 2.12 -
P/NAPS 1.79 1.73 1.79 1.91 2.14 1.82 2.02 -7.74%

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