[COCOLND] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.6%
YoY- -22.23%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 251,105 254,931 253,728 268,785 266,983 267,785 267,153 -4.05%
PBT 43,670 39,594 39,761 41,596 41,846 44,761 45,826 -3.17%
Tax -10,059 -8,835 -8,847 -10,231 -10,292 -11,661 -12,311 -12.63%
NP 33,611 30,759 30,914 31,365 31,554 33,100 33,515 0.19%
-
NP to SH 33,611 30,759 30,914 31,365 31,554 33,100 33,515 0.19%
-
Tax Rate 23.03% 22.31% 22.25% 24.60% 24.59% 26.05% 26.86% -
Total Cost 217,494 224,172 222,814 237,420 235,429 234,685 233,638 -4.67%
-
Net Worth 253,968 244,816 235,663 240,239 233,375 226,512 249,392 1.22%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 13,728 13,728 13,728 43,472 29,744 29,744 29,744 -40.36%
Div Payout % 40.84% 44.63% 44.41% 138.60% 94.26% 89.86% 88.75% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 253,968 244,816 235,663 240,239 233,375 226,512 249,392 1.22%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.39% 12.07% 12.18% 11.67% 11.82% 12.36% 12.55% -
ROE 13.23% 12.56% 13.12% 13.06% 13.52% 14.61% 13.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 109.75 111.42 110.90 117.48 116.69 117.04 116.76 -4.05%
EPS 14.69 13.44 13.51 13.71 13.79 14.47 14.65 0.18%
DPS 6.00 6.00 6.00 19.00 13.00 13.00 13.00 -40.36%
NAPS 1.11 1.07 1.03 1.05 1.02 0.99 1.09 1.22%
Adjusted Per Share Value based on latest NOSH - 228,800
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 54.87 55.71 55.45 58.74 58.34 58.52 58.38 -4.06%
EPS 7.35 6.72 6.76 6.85 6.90 7.23 7.32 0.27%
DPS 3.00 3.00 3.00 9.50 6.50 6.50 6.50 -40.36%
NAPS 0.555 0.535 0.515 0.525 0.51 0.495 0.545 1.22%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.83 1.95 1.94 2.15 2.26 2.46 2.61 -
P/RPS 1.67 1.75 1.75 1.83 1.94 2.10 2.24 -17.82%
P/EPS 12.46 14.51 14.36 15.68 16.39 17.00 17.82 -21.27%
EY 8.03 6.89 6.96 6.38 6.10 5.88 5.61 27.09%
DY 3.28 3.08 3.09 8.84 5.75 5.28 4.98 -24.35%
P/NAPS 1.65 1.82 1.88 2.05 2.22 2.48 2.39 -21.93%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 21/05/19 27/02/19 26/11/18 30/08/18 24/05/18 27/02/18 -
Price 1.87 1.96 2.13 2.05 2.29 2.30 2.60 -
P/RPS 1.70 1.76 1.92 1.75 1.96 1.97 2.23 -16.59%
P/EPS 12.73 14.58 15.76 14.95 16.60 15.90 17.75 -19.92%
EY 7.86 6.86 6.34 6.69 6.02 6.29 5.63 24.98%
DY 3.21 3.06 2.82 9.27 5.68 5.65 5.00 -25.64%
P/NAPS 1.68 1.83 2.07 1.95 2.25 2.32 2.39 -20.99%

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