[COCOLND] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.42%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 253,728 192,475 126,976 64,366 267,153 190,843 127,146 58.30%
PBT 39,761 27,218 18,280 10,944 45,826 31,448 22,260 47.06%
Tax -8,847 -5,937 -3,960 -2,371 -12,311 -8,017 -5,979 29.75%
NP 30,914 21,281 14,320 8,573 33,515 23,431 16,281 53.15%
-
NP to SH 30,914 21,281 14,320 8,573 33,515 24,431 16,281 53.15%
-
Tax Rate 22.25% 21.81% 21.66% 21.66% 26.86% 25.49% 26.86% -
Total Cost 222,814 171,194 112,656 55,793 233,638 167,412 110,865 59.05%
-
Net Worth 235,663 240,239 233,375 226,512 249,392 240,239 233,375 0.65%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,728 13,728 - - 29,744 - - -
Div Payout % 44.41% 64.51% - - 88.75% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 235,663 240,239 233,375 226,512 249,392 240,239 233,375 0.65%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.18% 11.06% 11.28% 13.32% 12.55% 12.28% 12.80% -
ROE 13.12% 8.86% 6.14% 3.78% 13.44% 10.17% 6.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 110.90 84.12 55.50 28.13 116.76 83.41 55.57 58.31%
EPS 13.51 9.30 6.26 3.75 14.65 10.24 7.12 53.08%
DPS 6.00 6.00 0.00 0.00 13.00 0.00 0.00 -
NAPS 1.03 1.05 1.02 0.99 1.09 1.05 1.02 0.65%
Adjusted Per Share Value based on latest NOSH - 228,800
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.45 42.06 27.75 14.07 58.38 41.71 27.79 58.29%
EPS 6.76 4.65 3.13 1.87 7.32 5.34 3.56 53.16%
DPS 3.00 3.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 0.515 0.525 0.51 0.495 0.545 0.525 0.51 0.65%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.94 2.15 2.26 2.46 2.61 2.80 3.05 -
P/RPS 1.75 2.56 4.07 8.74 2.24 3.36 5.49 -53.23%
P/EPS 14.36 23.12 36.11 65.65 17.82 26.22 42.86 -51.66%
EY 6.96 4.33 2.77 1.52 5.61 3.81 2.33 106.99%
DY 3.09 2.79 0.00 0.00 4.98 0.00 0.00 -
P/NAPS 1.88 2.05 2.22 2.48 2.39 2.67 2.99 -26.54%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 30/08/18 24/05/18 27/02/18 27/11/17 28/08/17 -
Price 2.13 2.05 2.29 2.30 2.60 2.81 2.86 -
P/RPS 1.92 2.44 4.13 8.18 2.23 3.37 5.15 -48.10%
P/EPS 15.76 22.04 36.59 61.38 17.75 26.32 40.19 -46.33%
EY 6.34 4.54 2.73 1.63 5.63 3.80 2.49 86.14%
DY 2.82 2.93 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 2.07 1.95 2.25 2.32 2.39 2.68 2.80 -18.19%

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