[COCOLND] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -79.48%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 267,153 190,843 127,146 63,734 272,638 194,951 129,891 61.51%
PBT 45,826 31,448 22,260 12,009 55,307 35,271 23,888 54.20%
Tax -12,311 -8,017 -5,979 -3,021 -11,507 -8,371 -5,215 77.01%
NP 33,515 23,431 16,281 8,988 43,800 26,900 18,673 47.53%
-
NP to SH 33,515 24,431 16,281 8,988 43,800 26,900 18,673 47.53%
-
Tax Rate 26.86% 25.49% 26.86% 25.16% 20.81% 23.73% 21.83% -
Total Cost 233,638 167,412 110,865 54,746 228,838 168,051 111,218 63.80%
-
Net Worth 249,392 240,239 233,375 226,512 240,239 221,936 215,071 10.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 29,744 - - - 22,880 - - -
Div Payout % 88.75% - - - 52.24% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 249,392 240,239 233,375 226,512 240,239 221,936 215,071 10.34%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.55% 12.28% 12.80% 14.10% 16.07% 13.80% 14.38% -
ROE 13.44% 10.17% 6.98% 3.97% 18.23% 12.12% 8.68% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 116.76 83.41 55.57 27.86 119.16 85.21 56.77 61.51%
EPS 14.65 10.24 7.12 3.93 19.14 11.76 8.16 47.56%
DPS 13.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.09 1.05 1.02 0.99 1.05 0.97 0.94 10.34%
Adjusted Per Share Value based on latest NOSH - 228,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 58.38 41.71 27.79 13.93 59.58 42.60 28.39 61.49%
EPS 7.32 5.34 3.56 1.96 9.57 5.88 4.08 47.49%
DPS 6.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.545 0.525 0.51 0.495 0.525 0.485 0.47 10.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.61 2.80 3.05 2.46 2.01 1.94 2.02 -
P/RPS 2.24 3.36 5.49 8.83 1.69 2.28 3.56 -26.50%
P/EPS 17.82 26.22 42.86 62.62 10.50 16.50 24.75 -19.61%
EY 5.61 3.81 2.33 1.60 9.52 6.06 4.04 24.39%
DY 4.98 0.00 0.00 0.00 4.98 0.00 0.00 -
P/NAPS 2.39 2.67 2.99 2.48 1.91 2.00 2.15 7.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 28/08/17 29/05/17 28/02/17 28/11/16 29/08/16 -
Price 2.60 2.81 2.86 2.80 2.15 1.97 1.88 -
P/RPS 2.23 3.37 5.15 10.05 1.80 2.31 3.31 -23.09%
P/EPS 17.75 26.32 40.19 71.28 11.23 16.76 23.04 -15.92%
EY 5.63 3.80 2.49 1.40 8.90 5.97 4.34 18.88%
DY 5.00 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 2.39 2.68 2.80 2.83 2.05 2.03 2.00 12.57%

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