[COCOLND] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -27.93%
YoY- 69.88%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 244,436 203,198 219,292 248,706 253,952 254,292 259,782 -1.00%
PBT 41,136 23,742 23,214 44,378 36,560 44,520 47,776 -2.46%
Tax -10,738 -5,848 -5,922 -10,344 -7,920 -11,958 -10,430 0.48%
NP 30,398 17,894 17,292 34,034 28,640 32,562 37,346 -3.37%
-
NP to SH 30,398 17,894 17,292 34,034 28,640 32,562 37,346 -3.37%
-
Tax Rate 26.10% 24.63% 25.51% 23.31% 21.66% 26.86% 21.83% -
Total Cost 214,038 185,304 202,000 214,672 225,312 221,730 222,436 -0.63%
-
Net Worth 260,915 254,537 258,543 253,968 233,375 233,375 215,071 3.27%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 45,050 - - - - - -
Div Payout % - 251.76% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 260,915 254,537 258,543 253,968 233,375 233,375 215,071 3.27%
NOSH 457,600 228,800 228,800 228,800 228,800 228,800 228,800 12.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.44% 8.81% 7.89% 13.68% 11.28% 12.80% 14.38% -
ROE 11.65% 7.03% 6.69% 13.40% 12.27% 13.95% 17.36% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 54.34 90.21 95.84 108.70 110.99 111.14 113.54 -11.55%
EPS 6.76 7.94 7.56 14.88 12.52 14.24 16.32 -13.65%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 1.13 1.13 1.11 1.02 1.02 0.94 -7.72%
Adjusted Per Share Value based on latest NOSH - 457,600
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 53.42 44.41 47.92 54.35 55.50 55.57 56.77 -1.00%
EPS 6.64 3.91 3.78 7.44 6.26 7.12 8.16 -3.37%
DPS 0.00 9.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5702 0.5562 0.565 0.555 0.51 0.51 0.47 3.27%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.45 1.85 1.72 1.83 2.26 3.05 2.02 -
P/RPS 2.67 2.05 1.79 1.68 2.04 2.74 1.78 6.98%
P/EPS 21.46 23.29 22.76 12.30 18.05 21.43 12.38 9.59%
EY 4.66 4.29 4.39 8.13 5.54 4.67 8.08 -8.76%
DY 0.00 10.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.64 1.52 1.65 2.22 2.99 2.15 2.54%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 24/08/21 27/08/20 27/08/19 30/08/18 28/08/17 29/08/16 -
Price 1.48 1.95 1.71 1.87 2.29 2.86 1.88 -
P/RPS 2.72 2.16 1.78 1.72 2.06 2.57 1.66 8.57%
P/EPS 21.90 24.55 22.63 12.57 18.29 20.10 11.52 11.29%
EY 4.57 4.07 4.42 7.95 5.47 4.98 8.68 -10.13%
DY 0.00 10.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.73 1.51 1.68 2.25 2.80 2.00 4.13%

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