[COCOLND] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock

[COCOLND] COCOALAND HOLDINGS BHD

Announcement Date

27-Feb-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

31-Dec-2013 [#4]

Profit Trend

QoQ- 37.6%

YoY- 80.36%

Quarter Report

COCOLND's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Quarter Result
Revenue	63,782	65,074	59,254	66,949	59,941	59,629	67,930	-4.10%
YoY %	-1.99%	9.82%	-11.49%	11.69%	0.52%	-12.22%	-	-
Horiz. %	93.89%	95.80%	87.23%	98.56%	88.24%	87.78%	100.00%	-
PBT	6,710	6,210	4,662	10,120	7,780	5,859	5,518	13.91%
YoY %	8.05%	33.20%	-53.93%	30.08%	32.79%	6.18%	-	-
Horiz. %	121.60%	112.54%	84.49%	183.40%	140.99%	106.18%	100.00%	-
Tax	-2,490	-1,771	-1,249	-2,157	-1,993	-1,663	-1,414	45.77%
YoY %	-40.60%	-41.79%	42.10%	-8.23%	-19.84%	-17.61%	-	-
Horiz. %	176.10%	125.25%	88.33%	152.55%	140.95%	117.61%	100.00%	-
NP	4,220	4,439	3,413	7,963	5,787	4,196	4,104	1.87%
YoY %	-4.93%	30.06%	-57.14%	37.60%	37.92%	2.24%	-	-
Horiz. %	102.83%	108.16%	83.16%	194.03%	141.01%	102.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,220	4,439	3,413	7,963	5,787	4,196	4,104	1.87%
YoY %	-4.93%	30.06%	-57.14%	37.60%	37.92%	2.24%	-	-
Horiz. %	102.83%	108.16%	83.16%	194.03%	141.01%	102.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.11%	28.52%	26.79%	21.31%	25.62%	28.38%	25.63%	-
YoY %	30.12%	6.46%	25.72%	-16.82%	-9.73%	10.73%	-	-
Horiz. %	144.79%	111.28%	104.53%	83.14%	99.96%	110.73%	100.00%	-
Total Cost	59,562	60,635	55,841	58,986	54,154	55,433	63,826	-4.50%
YoY %	-1.77%	8.59%	-5.33%	8.92%	-2.31%	-13.15%	-	-
Horiz. %	93.32%	95.00%	87.49%	92.42%	84.85%	86.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,146	212,523	210,954	207,655	207,782	202,093	200,907	4.99%
YoY %	1.70%	0.74%	1.59%	-0.06%	2.82%	0.59%	-	-
Horiz. %	107.59%	105.78%	105.00%	103.36%	103.42%	100.59%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	4,288	4,284	-	2,574	4,293	4,281	-	-
YoY %	0.09%	0.00%	-	-40.04%	0.28%	0.00%	-	-
Horiz. %	100.16%	100.07%	-	60.13%	100.28%	100.00%	-	-
Div Payout %	101.63%	96.53%	-	32.33%	74.18%	102.04%	-	-
YoY %	5.28%	0.00%	-	-56.42%	-27.30%	0.00%	-	-
Horiz. %	99.60%	94.60%	-	31.68%	72.70%	100.00%	-	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	216,146	212,523	210,954	207,655	207,782	202,093	200,907	4.99%
YoY %	1.70%	0.74%	1.59%	-0.06%	2.82%	0.59%	-	-
Horiz. %	107.59%	105.78%	105.00%	103.36%	103.42%	100.59%	100.00%	-
NOSH	171,544	171,389	171,507	171,616	171,721	171,265	171,715	-0.06%
YoY %	0.09%	-0.07%	-0.06%	-0.06%	0.27%	-0.26%	-	-
Horiz. %	99.90%	99.81%	99.88%	99.94%	100.00%	99.74%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	6.62%	6.82%	5.76%	11.89%	9.65%	7.04%	6.04%	-
YoY %	-2.93%	18.40%	-51.56%	23.21%	37.07%	16.56%	-	-
Horiz. %	109.60%	112.91%	95.36%	196.85%	159.77%	116.56%	100.00%	-
ROE	1.95%	2.09%	1.62%	3.83%	2.79%	2.08%	2.04%	-
YoY %	-6.70%	29.01%	-57.70%	37.28%	34.13%	1.96%	-	-
Horiz. %	95.59%	102.45%	79.41%	187.75%	136.76%	101.96%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	37.18	37.97	34.55	39.01	34.91	34.82	39.56	-4.04%
YoY %	-2.08%	9.90%	-11.43%	11.74%	0.26%	-11.98%	-	-
Horiz. %	93.98%	95.98%	87.34%	98.61%	88.25%	88.02%	100.00%	-
EPS	2.46	2.59	1.99	4.64	3.37	2.45	2.39	1.94%
YoY %	-5.02%	30.15%	-57.11%	37.69%	37.55%	2.51%	-	-
Horiz. %	102.93%	108.37%	83.26%	194.14%	141.00%	102.51%	100.00%	-
DPS	2.50	2.50	0.00	1.50	2.50	2.50	0.00	-
YoY %	0.00%	0.00%	0.00%	-40.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	60.00%	100.00%	100.00%	-	-
NAPS	1.26	1.24	1.23	1.21	1.21	1.18	1.17	5.05%
YoY %	1.61%	0.81%	1.65%	0.00%	2.54%	0.85%	-	-
Horiz. %	107.69%	105.98%	105.13%	103.42%	103.42%	100.85%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 171,616
RPS	13.94	14.22	12.95	14.63	13.10	13.03	14.84	-4.08%
YoY %	-1.97%	9.81%	-11.48%	11.68%	0.54%	-12.20%	-	-
Horiz. %	93.94%	95.82%	87.26%	98.58%	88.27%	87.80%	100.00%	-
EPS	0.92	0.97	0.75	1.74	1.26	0.92	0.90	1.47%
YoY %	-5.15%	29.33%	-56.90%	38.10%	36.96%	2.22%	-	-
Horiz. %	102.22%	107.78%	83.33%	193.33%	140.00%	102.22%	100.00%	-
DPS	0.94	0.94	0.00	0.56	0.94	0.94	0.00	-
YoY %	0.00%	0.00%	0.00%	-40.43%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	59.57%	100.00%	100.00%	-	-
NAPS	0.4723	0.4644	0.461	0.4538	0.4541	0.4416	0.439	4.99%
YoY %	1.70%	0.74%	1.59%	-0.07%	2.83%	0.59%	-	-
Horiz. %	107.59%	105.79%	105.01%	103.37%	103.44%	100.59%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.68	2.02	2.16	2.14	2.20	2.32	2.04	-
P/RPS	4.52	5.32	6.25	5.49	6.30	6.66	5.16	-8.44%
YoY %	-15.04%	-14.88%	13.84%	-12.86%	-5.41%	29.07%	-	-
Horiz. %	87.60%	103.10%	121.12%	106.40%	122.09%	129.07%	100.00%	-
P/EPS	68.29	77.99	108.54	46.12	65.28	94.69	85.36	-13.80%
YoY %	-12.44%	-28.15%	135.34%	-29.35%	-31.06%	10.93%	-	-
Horiz. %	80.00%	91.37%	127.16%	54.03%	76.48%	110.93%	100.00%	-
EY	1.46	1.28	0.92	2.17	1.53	1.06	1.17	15.89%
YoY %	14.06%	39.13%	-57.60%	41.83%	44.34%	-9.40%	-	-
Horiz. %	124.79%	109.40%	78.63%	185.47%	130.77%	90.60%	100.00%	-
DY	1.49	1.24	0.00	0.70	1.14	1.08	0.00	-
YoY %	20.16%	0.00%	0.00%	-38.60%	5.56%	0.00%	-	-
Horiz. %	137.96%	114.81%	0.00%	64.81%	105.56%	100.00%	-	-
P/NAPS	1.33	1.63	1.76	1.77	1.82	1.97	1.74	-16.38%
YoY %	-18.40%	-7.39%	-0.56%	-2.75%	-7.61%	13.22%	-	-
Horiz. %	76.44%	93.68%	101.15%	101.72%	104.60%	113.22%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/11/14	25/08/14	26/05/14	27/02/14	25/11/13	26/08/13	28/05/13	-
Price	1.71	1.83	2.20	2.09	2.16	2.25	2.50	-
P/RPS	4.60	4.82	6.37	5.36	6.19	6.46	6.32	-19.06%
YoY %	-4.56%	-24.33%	18.84%	-13.41%	-4.18%	2.22%	-	-
Horiz. %	72.78%	76.27%	100.79%	84.81%	97.94%	102.22%	100.00%	-
P/EPS	69.51	70.66	110.55	45.04	64.09	91.84	104.60	-23.82%
YoY %	-1.63%	-36.08%	145.45%	-29.72%	-30.22%	-12.20%	-	-
Horiz. %	66.45%	67.55%	105.69%	43.06%	61.27%	87.80%	100.00%	-
EY	1.44	1.42	0.90	2.22	1.56	1.09	0.96	31.00%
YoY %	1.41%	57.78%	-59.46%	42.31%	43.12%	13.54%	-	-
Horiz. %	150.00%	147.92%	93.75%	231.25%	162.50%	113.54%	100.00%	-
DY	1.46	1.37	0.00	0.72	1.16	1.11	0.00	-
YoY %	6.57%	0.00%	0.00%	-37.93%	4.50%	0.00%	-	-
Horiz. %	131.53%	123.42%	0.00%	64.86%	104.50%	100.00%	-	-
P/NAPS	1.36	1.48	1.79	1.73	1.79	1.91	2.14	-26.06%
YoY %	-8.11%	-17.32%	3.47%	-3.35%	-6.28%	-10.75%	-	-
Horiz. %	63.55%	69.16%	83.64%	80.84%	83.64%	89.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos