[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 45.27%
YoY- -7.76%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 183,837 124,353 65,569 253,728 192,475 126,976 64,366 101.17%
PBT 30,700 22,189 10,777 39,761 27,218 18,280 10,944 98.77%
Tax -7,136 -5,172 -2,359 -8,847 -5,937 -3,960 -2,371 108.31%
NP 23,564 17,017 8,418 30,914 21,281 14,320 8,573 96.09%
-
NP to SH 23,564 17,017 8,418 30,914 21,281 14,320 8,573 96.09%
-
Tax Rate 23.24% 23.31% 21.89% 22.25% 21.81% 21.66% 21.66% -
Total Cost 160,273 107,336 57,151 222,814 171,194 112,656 55,793 101.94%
-
Net Worth 260,831 253,968 244,816 235,663 240,239 233,375 226,512 9.85%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 22,880 - - 13,728 13,728 - - -
Div Payout % 97.10% - - 44.41% 64.51% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 260,831 253,968 244,816 235,663 240,239 233,375 226,512 9.85%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.82% 13.68% 12.84% 12.18% 11.06% 11.28% 13.32% -
ROE 9.03% 6.70% 3.44% 13.12% 8.86% 6.14% 3.78% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 80.35 54.35 28.66 110.90 84.12 55.50 28.13 101.18%
EPS 10.30 7.44 3.68 13.51 9.30 6.26 3.75 96.00%
DPS 10.00 0.00 0.00 6.00 6.00 0.00 0.00 -
NAPS 1.14 1.11 1.07 1.03 1.05 1.02 0.99 9.85%
Adjusted Per Share Value based on latest NOSH - 228,800
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 40.17 27.18 14.33 55.45 42.06 27.75 14.07 101.12%
EPS 5.15 3.72 1.84 6.76 4.65 3.13 1.87 96.35%
DPS 5.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.57 0.555 0.535 0.515 0.525 0.51 0.495 9.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.94 1.83 1.95 1.94 2.15 2.26 2.46 -
P/RPS 2.41 3.37 6.80 1.75 2.56 4.07 8.74 -57.60%
P/EPS 18.84 24.61 53.00 14.36 23.12 36.11 65.65 -56.45%
EY 5.31 4.06 1.89 6.96 4.33 2.77 1.52 130.05%
DY 5.15 0.00 0.00 3.09 2.79 0.00 0.00 -
P/NAPS 1.70 1.65 1.82 1.88 2.05 2.22 2.48 -22.23%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 21/05/19 27/02/19 26/11/18 30/08/18 24/05/18 -
Price 2.13 1.87 1.96 2.13 2.05 2.29 2.30 -
P/RPS 2.65 3.44 6.84 1.92 2.44 4.13 8.18 -52.79%
P/EPS 20.68 25.14 53.27 15.76 22.04 36.59 61.38 -51.54%
EY 4.84 3.98 1.88 6.34 4.54 2.73 1.63 106.45%
DY 4.69 0.00 0.00 2.82 2.93 0.00 0.00 -
P/NAPS 1.87 1.68 1.83 2.07 1.95 2.25 2.32 -13.37%

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