[COCOLND] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 57.63%
YoY- 20.16%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 165,773 109,646 61,025 254,066 183,837 124,353 65,569 85.27%
PBT 21,241 11,607 6,471 48,723 30,700 22,189 10,777 57.00%
Tax -5,289 -2,961 -1,344 -11,578 -7,136 -5,172 -2,359 71.05%
NP 15,952 8,646 5,127 37,145 23,564 17,017 8,418 52.95%
-
NP to SH 15,952 8,646 5,127 37,145 23,564 17,017 8,418 52.95%
-
Tax Rate 24.90% 25.51% 20.77% 23.76% 23.24% 23.31% 21.89% -
Total Cost 149,821 101,000 55,898 216,921 160,273 107,336 57,151 89.78%
-
Net Worth 265,406 258,543 256,256 249,392 260,831 253,968 244,816 5.51%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 18,303 - - 22,880 22,880 - - -
Div Payout % 114.74% - - 61.60% 97.10% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 265,406 258,543 256,256 249,392 260,831 253,968 244,816 5.51%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.62% 7.89% 8.40% 14.62% 12.82% 13.68% 12.84% -
ROE 6.01% 3.34% 2.00% 14.89% 9.03% 6.70% 3.44% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 72.45 47.92 26.67 111.04 80.35 54.35 28.66 85.25%
EPS 6.97 3.78 2.24 16.23 10.30 7.44 3.68 52.90%
DPS 8.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 1.16 1.13 1.12 1.09 1.14 1.11 1.07 5.51%
Adjusted Per Share Value based on latest NOSH - 228,800
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.23 23.96 13.34 55.52 40.17 27.18 14.33 85.27%
EPS 3.49 1.89 1.12 8.12 5.15 3.72 1.84 53.04%
DPS 4.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 0.58 0.565 0.56 0.545 0.57 0.555 0.535 5.51%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.73 1.72 1.51 1.97 1.94 1.83 1.95 -
P/RPS 2.39 3.59 5.66 1.77 2.41 3.37 6.80 -50.10%
P/EPS 24.81 45.52 67.39 12.13 18.84 24.61 53.00 -39.62%
EY 4.03 2.20 1.48 8.24 5.31 4.06 1.89 65.43%
DY 4.62 0.00 0.00 5.08 5.15 0.00 0.00 -
P/NAPS 1.49 1.52 1.35 1.81 1.70 1.65 1.82 -12.45%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 27/08/20 27/05/20 26/02/20 26/11/19 27/08/19 21/05/19 -
Price 1.82 1.71 1.94 1.88 2.13 1.87 1.96 -
P/RPS 2.51 3.57 7.27 1.69 2.65 3.44 6.84 -48.65%
P/EPS 26.10 45.25 86.58 11.58 20.68 25.14 53.27 -37.76%
EY 3.83 2.21 1.16 8.64 4.84 3.98 1.88 60.49%
DY 4.40 0.00 0.00 5.32 4.69 0.00 0.00 -
P/NAPS 1.57 1.51 1.73 1.72 1.87 1.68 1.83 -9.68%

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