[COCOLND] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 68.64%
YoY- -49.19%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 54,118 216,246 165,773 109,646 61,025 254,066 183,837 -55.71%
PBT 7,043 27,261 21,241 11,607 6,471 48,723 30,700 -62.49%
Tax -1,355 -6,881 -5,289 -2,961 -1,344 -11,578 -7,136 -66.93%
NP 5,688 20,380 15,952 8,646 5,127 37,145 23,564 -61.19%
-
NP to SH 5,688 20,380 15,952 8,646 5,127 37,145 23,564 -61.19%
-
Tax Rate 19.24% 25.24% 24.90% 25.51% 20.77% 23.76% 23.24% -
Total Cost 48,430 195,866 149,821 101,000 55,898 216,921 160,273 -54.93%
-
Net Worth 248,921 244,803 265,406 258,543 256,256 249,392 260,831 -3.06%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 18,133 18,303 - - 22,880 22,880 -
Div Payout % - 88.98% 114.74% - - 61.60% 97.10% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 248,921 244,803 265,406 258,543 256,256 249,392 260,831 -3.06%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.51% 9.42% 9.62% 7.89% 8.40% 14.62% 12.82% -
ROE 2.29% 8.33% 6.01% 3.34% 2.00% 14.89% 9.03% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 24.13 95.40 72.45 47.92 26.67 111.04 80.35 -55.12%
EPS 2.53 8.93 6.97 3.78 2.24 16.23 10.30 -60.74%
DPS 0.00 8.00 8.00 0.00 0.00 10.00 10.00 -
NAPS 1.11 1.08 1.16 1.13 1.12 1.09 1.14 -1.76%
Adjusted Per Share Value based on latest NOSH - 228,800
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 11.83 47.26 36.23 23.96 13.34 55.52 40.17 -55.70%
EPS 1.24 4.45 3.49 1.89 1.12 8.12 5.15 -61.26%
DPS 0.00 3.96 4.00 0.00 0.00 5.00 5.00 -
NAPS 0.544 0.535 0.58 0.565 0.56 0.545 0.57 -3.06%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.78 1.74 1.73 1.72 1.51 1.97 1.94 -
P/RPS 7.38 1.82 2.39 3.59 5.66 1.77 2.41 110.73%
P/EPS 70.18 19.35 24.81 45.52 67.39 12.13 18.84 140.10%
EY 1.42 5.17 4.03 2.20 1.48 8.24 5.31 -58.45%
DY 0.00 4.60 4.62 0.00 0.00 5.08 5.15 -
P/NAPS 1.60 1.61 1.49 1.52 1.35 1.81 1.70 -3.95%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 24/11/20 27/08/20 27/05/20 26/02/20 26/11/19 -
Price 1.85 1.72 1.82 1.71 1.94 1.88 2.13 -
P/RPS 7.67 1.80 2.51 3.57 7.27 1.69 2.65 102.96%
P/EPS 72.94 19.13 26.10 45.25 86.58 11.58 20.68 131.53%
EY 1.37 5.23 3.83 2.21 1.16 8.64 4.84 -56.85%
DY 0.00 4.65 4.40 0.00 0.00 5.32 4.69 -
P/NAPS 1.67 1.59 1.57 1.51 1.73 1.72 1.87 -7.25%

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