[COCOLND] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 38.47%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 109,646 61,025 254,066 183,837 124,353 65,569 253,728 -42.87%
PBT 11,607 6,471 48,723 30,700 22,189 10,777 39,761 -56.02%
Tax -2,961 -1,344 -11,578 -7,136 -5,172 -2,359 -8,847 -51.82%
NP 8,646 5,127 37,145 23,564 17,017 8,418 30,914 -57.26%
-
NP to SH 8,646 5,127 37,145 23,564 17,017 8,418 30,914 -57.26%
-
Tax Rate 25.51% 20.77% 23.76% 23.24% 23.31% 21.89% 22.25% -
Total Cost 101,000 55,898 216,921 160,273 107,336 57,151 222,814 -41.01%
-
Net Worth 258,543 256,256 249,392 260,831 253,968 244,816 235,663 6.37%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 22,880 22,880 - - 13,728 -
Div Payout % - - 61.60% 97.10% - - 44.41% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 258,543 256,256 249,392 260,831 253,968 244,816 235,663 6.37%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.89% 8.40% 14.62% 12.82% 13.68% 12.84% 12.18% -
ROE 3.34% 2.00% 14.89% 9.03% 6.70% 3.44% 13.12% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 47.92 26.67 111.04 80.35 54.35 28.66 110.90 -42.87%
EPS 3.78 2.24 16.23 10.30 7.44 3.68 13.51 -57.25%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 6.00 -
NAPS 1.13 1.12 1.09 1.14 1.11 1.07 1.03 6.37%
Adjusted Per Share Value based on latest NOSH - 228,800
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.96 13.34 55.52 40.17 27.18 14.33 55.45 -42.87%
EPS 1.89 1.12 8.12 5.15 3.72 1.84 6.76 -57.27%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 3.00 -
NAPS 0.565 0.56 0.545 0.57 0.555 0.535 0.515 6.37%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.72 1.51 1.97 1.94 1.83 1.95 1.94 -
P/RPS 3.59 5.66 1.77 2.41 3.37 6.80 1.75 61.52%
P/EPS 45.52 67.39 12.13 18.84 24.61 53.00 14.36 115.94%
EY 2.20 1.48 8.24 5.31 4.06 1.89 6.96 -53.62%
DY 0.00 0.00 5.08 5.15 0.00 0.00 3.09 -
P/NAPS 1.52 1.35 1.81 1.70 1.65 1.82 1.88 -13.22%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 27/05/20 26/02/20 26/11/19 27/08/19 21/05/19 27/02/19 -
Price 1.71 1.94 1.88 2.13 1.87 1.96 2.13 -
P/RPS 3.57 7.27 1.69 2.65 3.44 6.84 1.92 51.26%
P/EPS 45.25 86.58 11.58 20.68 25.14 53.27 15.76 102.14%
EY 2.21 1.16 8.64 4.84 3.98 1.88 6.34 -50.50%
DY 0.00 0.00 5.32 4.69 0.00 0.00 2.82 -
P/NAPS 1.51 1.73 1.72 1.87 1.68 1.83 2.07 -18.98%

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