[COCOLND] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.24%
YoY- -42.65%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 59,254 66,949 59,941 59,629 67,930 58,210 54,253 6.06%
PBT 4,662 10,120 7,780 5,859 5,518 5,984 6,003 -15.52%
Tax -1,249 -2,157 -1,993 -1,663 -1,414 -1,569 -1,468 -10.21%
NP 3,413 7,963 5,787 4,196 4,104 4,415 4,535 -17.27%
-
NP to SH 3,413 7,963 5,787 4,196 4,104 4,415 4,535 -17.27%
-
Tax Rate 26.79% 21.31% 25.62% 28.38% 25.63% 26.22% 24.45% -
Total Cost 55,841 58,986 54,154 55,433 63,826 53,795 49,718 8.05%
-
Net Worth 210,954 207,655 207,782 202,093 200,907 195,796 200,982 3.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 2,574 4,293 4,281 - 2,146 4,294 -
Div Payout % - 32.33% 74.18% 102.04% - 48.63% 94.70% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 210,954 207,655 207,782 202,093 200,907 195,796 200,982 3.28%
NOSH 171,507 171,616 171,721 171,265 171,715 171,750 171,780 -0.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.76% 11.89% 9.65% 7.04% 6.04% 7.58% 8.36% -
ROE 1.62% 3.83% 2.79% 2.08% 2.04% 2.25% 2.26% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.55 39.01 34.91 34.82 39.56 33.89 31.58 6.18%
EPS 1.99 4.64 3.37 2.45 2.39 2.57 2.64 -17.18%
DPS 0.00 1.50 2.50 2.50 0.00 1.25 2.50 -
NAPS 1.23 1.21 1.21 1.18 1.17 1.14 1.17 3.39%
Adjusted Per Share Value based on latest NOSH - 171,265
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.95 14.63 13.10 13.03 14.84 12.72 11.86 6.04%
EPS 0.75 1.74 1.26 0.92 0.90 0.96 0.99 -16.91%
DPS 0.00 0.56 0.94 0.94 0.00 0.47 0.94 -
NAPS 0.461 0.4538 0.4541 0.4416 0.439 0.4279 0.4392 3.28%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.16 2.14 2.20 2.32 2.04 2.31 2.56 -
P/RPS 6.25 5.49 6.30 6.66 5.16 6.82 8.11 -15.95%
P/EPS 108.54 46.12 65.28 94.69 85.36 89.86 96.97 7.81%
EY 0.92 2.17 1.53 1.06 1.17 1.11 1.03 -7.25%
DY 0.00 0.70 1.14 1.08 0.00 0.54 0.98 -
P/NAPS 1.76 1.77 1.82 1.97 1.74 2.03 2.19 -13.57%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 27/02/14 25/11/13 26/08/13 28/05/13 27/02/13 26/11/12 -
Price 2.20 2.09 2.16 2.25 2.50 2.07 2.36 -
P/RPS 6.37 5.36 6.19 6.46 6.32 6.11 7.47 -10.08%
P/EPS 110.55 45.04 64.09 91.84 104.60 80.53 89.39 15.23%
EY 0.90 2.22 1.56 1.09 0.96 1.24 1.12 -13.57%
DY 0.00 0.72 1.16 1.11 0.00 0.60 1.06 -
P/NAPS 1.79 1.73 1.79 1.91 2.14 1.82 2.02 -7.74%

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