[COCOLND] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 7.93%
YoY- 59.6%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 262,126 256,434 261,645 260,976 265,842 269,248 260,760 0.34%
PBT 47,619 44,480 44,761 43,326 40,802 36,591 30,644 34.19%
Tax -11,785 -11,902 -12,040 -11,350 -11,176 -10,075 -8,726 22.20%
NP 35,834 32,578 32,721 31,976 29,626 26,516 21,918 38.82%
-
NP to SH 35,834 32,578 32,721 31,976 29,626 26,516 21,918 38.82%
-
Tax Rate 24.75% 26.76% 26.90% 26.20% 27.39% 27.53% 28.48% -
Total Cost 226,292 223,856 228,924 229,000 236,216 242,732 238,842 -3.53%
-
Net Worth 215,071 210,496 203,631 236,725 229,901 226,435 217,847 -0.85%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 11,152 49,755 49,755 47,179 47,179 12,861 12,861 -9.07%
Div Payout % 31.12% 152.73% 152.06% 147.55% 159.25% 48.51% 58.68% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 215,071 210,496 203,631 236,725 229,901 226,435 217,847 -0.85%
NOSH 228,800 228,800 228,800 171,540 171,568 171,541 171,533 21.19%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.67% 12.70% 12.51% 12.25% 11.14% 9.85% 8.41% -
ROE 16.66% 15.48% 16.07% 13.51% 12.89% 11.71% 10.06% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 114.57 112.08 114.36 152.14 154.95 156.96 152.02 -17.19%
EPS 15.66 14.24 14.30 18.64 17.27 15.46 12.78 14.52%
DPS 4.87 21.75 21.75 27.50 27.50 7.50 7.50 -25.03%
NAPS 0.94 0.92 0.89 1.38 1.34 1.32 1.27 -18.19%
Adjusted Per Share Value based on latest NOSH - 171,540
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 57.28 56.04 57.18 57.03 58.09 58.84 56.98 0.35%
EPS 7.83 7.12 7.15 6.99 6.47 5.79 4.79 38.80%
DPS 2.44 10.87 10.87 10.31 10.31 2.81 2.81 -8.99%
NAPS 0.47 0.46 0.445 0.5173 0.5024 0.4948 0.4761 -0.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.02 2.30 2.08 2.52 2.45 1.91 1.53 -
P/RPS 1.76 2.05 1.82 1.66 1.58 1.22 1.01 44.85%
P/EPS 12.90 16.15 14.54 13.52 14.19 12.36 11.97 5.11%
EY 7.75 6.19 6.88 7.40 7.05 8.09 8.35 -4.85%
DY 2.41 9.45 10.45 10.91 11.22 3.93 4.90 -37.71%
P/NAPS 2.15 2.50 2.34 1.83 1.83 1.45 1.20 47.56%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 25/11/15 24/08/15 25/05/15 26/02/15 -
Price 1.88 1.96 2.34 2.04 2.71 2.06 1.80 -
P/RPS 1.64 1.75 2.05 1.34 1.75 1.31 1.18 24.56%
P/EPS 12.00 13.77 16.36 10.94 15.69 13.33 14.09 -10.15%
EY 8.33 7.26 6.11 9.14 6.37 7.50 7.10 11.25%
DY 2.59 11.10 9.29 13.48 10.15 3.64 4.17 -27.22%
P/NAPS 2.00 2.13 2.63 1.48 2.02 1.56 1.42 25.67%

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