[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 56.53%
YoY- 3.92%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 188,110 124,328 59,254 254,449 187,500 127,559 67,930 97.07%
PBT 17,582 10,872 4,662 29,277 19,157 11,377 5,518 116.38%
Tax -5,510 -3,020 -1,249 -7,227 -5,070 -3,077 -1,414 147.42%
NP 12,072 7,852 3,413 22,050 14,087 8,300 4,104 105.16%
-
NP to SH 12,072 7,852 3,413 22,050 14,087 8,300 4,104 105.16%
-
Tax Rate 31.34% 27.78% 26.79% 24.68% 26.47% 27.05% 25.63% -
Total Cost 176,038 116,476 55,841 232,399 173,413 119,259 63,826 96.54%
-
Net Worth 216,368 212,586 210,954 207,630 207,615 202,355 200,907 5.06%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 8,586 4,286 - 11,153 8,579 4,287 - -
Div Payout % 71.12% 54.59% - 50.58% 60.90% 51.65% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 216,368 212,586 210,954 207,630 207,615 202,355 200,907 5.06%
NOSH 171,721 171,441 171,507 171,595 171,583 171,487 171,715 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.42% 6.32% 5.76% 8.67% 7.51% 6.51% 6.04% -
ROE 5.58% 3.69% 1.62% 10.62% 6.79% 4.10% 2.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 109.54 72.52 34.55 148.28 109.28 74.38 39.56 97.06%
EPS 7.03 4.58 1.99 12.85 8.21 4.84 2.39 105.15%
DPS 5.00 2.50 0.00 6.50 5.00 2.50 0.00 -
NAPS 1.26 1.24 1.23 1.21 1.21 1.18 1.17 5.05%
Adjusted Per Share Value based on latest NOSH - 171,616
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.11 27.17 12.95 55.61 40.97 27.88 14.84 97.12%
EPS 2.64 1.72 0.75 4.82 3.08 1.81 0.90 104.78%
DPS 1.88 0.94 0.00 2.44 1.87 0.94 0.00 -
NAPS 0.4728 0.4646 0.461 0.4537 0.4537 0.4422 0.439 5.06%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.68 2.02 2.16 2.14 2.20 2.32 2.04 -
P/RPS 1.53 2.79 6.25 1.44 2.01 3.12 5.16 -55.50%
P/EPS 23.90 44.10 108.54 16.65 26.80 47.93 85.36 -57.16%
EY 4.18 2.27 0.92 6.00 3.73 2.09 1.17 133.51%
DY 2.98 1.24 0.00 3.04 2.27 1.08 0.00 -
P/NAPS 1.33 1.63 1.76 1.77 1.82 1.97 1.74 -16.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 25/08/14 26/05/14 27/02/14 25/11/13 26/08/13 28/05/13 -
Price 1.71 1.83 2.20 2.09 2.16 2.25 2.50 -
P/RPS 1.56 2.52 6.37 1.41 1.98 3.02 6.32 -60.61%
P/EPS 24.32 39.96 110.55 16.26 26.31 46.49 104.60 -62.15%
EY 4.11 2.50 0.90 6.15 3.80 2.15 0.96 163.42%
DY 2.92 1.37 0.00 3.11 2.31 1.11 0.00 -
P/NAPS 1.36 1.48 1.79 1.73 1.79 1.91 2.14 -26.06%

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