[COCOLND] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -12.61%
YoY- -1.81%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 70,229 59,484 58,784 65,569 61,253 65,499 62,610 7.93%
PBT 18,023 8,511 11,412 10,777 12,543 8,938 7,336 81.77%
Tax -4,442 -1,964 -2,813 -2,359 -2,910 -1,977 -1,589 98.07%
NP 13,581 6,547 8,599 8,418 9,633 6,961 5,747 77.13%
-
NP to SH 13,581 6,547 8,599 8,418 9,633 6,961 5,747 77.13%
-
Tax Rate 24.65% 23.08% 24.65% 21.89% 23.20% 22.12% 21.66% -
Total Cost 56,648 52,937 50,185 57,151 51,620 58,538 56,863 -0.25%
-
Net Worth 249,392 260,831 253,968 244,816 235,663 240,239 233,375 4.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 22,880 - - - 13,728 - -
Div Payout % - 349.47% - - - 197.21% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 249,392 260,831 253,968 244,816 235,663 240,239 233,375 4.51%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 19.34% 11.01% 14.63% 12.84% 15.73% 10.63% 9.18% -
ROE 5.45% 2.51% 3.39% 3.44% 4.09% 2.90% 2.46% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 30.69 26.00 25.69 28.66 26.77 28.63 27.36 7.93%
EPS 5.94 2.86 3.76 3.68 4.21 3.04 2.51 77.30%
DPS 0.00 10.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.09 1.14 1.11 1.07 1.03 1.05 1.02 4.51%
Adjusted Per Share Value based on latest NOSH - 228,800
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 15.35 13.00 12.85 14.33 13.39 14.31 13.68 7.95%
EPS 2.97 1.43 1.88 1.84 2.11 1.52 1.26 76.83%
DPS 0.00 5.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.545 0.57 0.555 0.535 0.515 0.525 0.51 4.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.97 1.94 1.83 1.95 1.94 2.15 2.26 -
P/RPS 6.42 7.46 7.12 6.80 7.25 7.51 8.26 -15.42%
P/EPS 33.19 67.80 48.69 53.00 46.08 70.67 89.98 -48.47%
EY 3.01 1.47 2.05 1.89 2.17 1.42 1.11 94.10%
DY 0.00 5.15 0.00 0.00 0.00 2.79 0.00 -
P/NAPS 1.81 1.70 1.65 1.82 1.88 2.05 2.22 -12.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 21/05/19 27/02/19 26/11/18 30/08/18 -
Price 1.88 2.13 1.87 1.96 2.13 2.05 2.29 -
P/RPS 6.12 8.19 7.28 6.84 7.96 7.16 8.37 -18.79%
P/EPS 31.67 74.44 49.76 53.27 50.59 67.38 91.17 -50.48%
EY 3.16 1.34 2.01 1.88 1.98 1.48 1.10 101.69%
DY 0.00 4.69 0.00 0.00 0.00 2.93 0.00 -
P/NAPS 1.72 1.87 1.68 1.83 2.07 1.95 2.25 -16.35%

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