[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 37.18%
YoY- -23.48%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 192,475 126,976 64,366 267,153 190,843 127,146 63,734 108.79%
PBT 27,218 18,280 10,944 45,826 31,448 22,260 12,009 72.45%
Tax -5,937 -3,960 -2,371 -12,311 -8,017 -5,979 -3,021 56.83%
NP 21,281 14,320 8,573 33,515 23,431 16,281 8,988 77.55%
-
NP to SH 21,281 14,320 8,573 33,515 24,431 16,281 8,988 77.55%
-
Tax Rate 21.81% 21.66% 21.66% 26.86% 25.49% 26.86% 25.16% -
Total Cost 171,194 112,656 55,793 233,638 167,412 110,865 54,746 113.69%
-
Net Worth 240,239 233,375 226,512 249,392 240,239 233,375 226,512 3.99%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 13,728 - - 29,744 - - - -
Div Payout % 64.51% - - 88.75% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 240,239 233,375 226,512 249,392 240,239 233,375 226,512 3.99%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.06% 11.28% 13.32% 12.55% 12.28% 12.80% 14.10% -
ROE 8.86% 6.14% 3.78% 13.44% 10.17% 6.98% 3.97% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 84.12 55.50 28.13 116.76 83.41 55.57 27.86 108.76%
EPS 9.30 6.26 3.75 14.65 10.24 7.12 3.93 77.48%
DPS 6.00 0.00 0.00 13.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.99 1.09 1.05 1.02 0.99 3.99%
Adjusted Per Share Value based on latest NOSH - 228,800
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.06 27.75 14.07 58.38 41.71 27.79 13.93 108.76%
EPS 4.65 3.13 1.87 7.32 5.34 3.56 1.96 77.78%
DPS 3.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 0.525 0.51 0.495 0.545 0.525 0.51 0.495 3.99%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.15 2.26 2.46 2.61 2.80 3.05 2.46 -
P/RPS 2.56 4.07 8.74 2.24 3.36 5.49 8.83 -56.16%
P/EPS 23.12 36.11 65.65 17.82 26.22 42.86 62.62 -48.50%
EY 4.33 2.77 1.52 5.61 3.81 2.33 1.60 94.08%
DY 2.79 0.00 0.00 4.98 0.00 0.00 0.00 -
P/NAPS 2.05 2.22 2.48 2.39 2.67 2.99 2.48 -11.91%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 24/05/18 27/02/18 27/11/17 28/08/17 29/05/17 -
Price 2.05 2.29 2.30 2.60 2.81 2.86 2.80 -
P/RPS 2.44 4.13 8.18 2.23 3.37 5.15 10.05 -61.04%
P/EPS 22.04 36.59 61.38 17.75 26.32 40.19 71.28 -54.24%
EY 4.54 2.73 1.63 5.63 3.80 2.49 1.40 118.93%
DY 2.93 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.25 2.32 2.39 2.68 2.80 2.83 -21.96%

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