[COCOLND] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.64%
YoY- -17.12%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 250,124 270,968 237,016 271,720 207,668 155,992 140,828 10.03%
PBT 41,312 42,436 18,648 22,072 25,756 16,180 20,088 12.75%
Tax -9,840 -10,392 -4,996 -5,656 -5,948 -2,744 -3,760 17.37%
NP 31,472 32,044 13,652 16,416 19,808 13,436 16,328 11.54%
-
NP to SH 31,472 32,044 13,652 16,416 19,808 13,436 16,328 11.54%
-
Tax Rate 23.82% 24.49% 26.79% 25.63% 23.09% 16.96% 18.72% -
Total Cost 218,652 238,924 223,364 255,304 187,860 142,556 124,500 9.83%
-
Net Worth 210,496 226,435 210,954 200,907 193,624 179,946 105,651 12.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 12,005 -
Div Payout % - - - - - - 73.53% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 210,496 226,435 210,954 200,907 193,624 179,946 105,651 12.16%
NOSH 228,800 171,541 171,507 171,715 171,349 171,377 120,058 11.33%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.58% 11.83% 5.76% 6.04% 9.54% 8.61% 11.59% -
ROE 14.95% 14.15% 6.47% 8.17% 10.23% 7.47% 15.45% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 109.32 157.96 138.20 158.24 121.20 91.02 117.30 -1.16%
EPS 13.76 18.68 7.96 9.56 11.56 7.84 13.60 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.92 1.32 1.23 1.17 1.13 1.05 0.88 0.74%
Adjusted Per Share Value based on latest NOSH - 171,715
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 54.66 59.22 51.80 59.38 45.38 34.09 30.78 10.03%
EPS 6.88 7.00 2.98 3.59 4.33 2.94 3.57 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.62 -
NAPS 0.46 0.4948 0.461 0.439 0.4231 0.3932 0.2309 12.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.30 1.91 2.16 2.04 2.30 2.23 1.44 -
P/RPS 2.10 1.21 1.56 1.29 1.90 2.45 1.23 9.31%
P/EPS 16.72 10.22 27.14 21.34 19.90 28.44 10.59 7.90%
EY 5.98 9.78 3.69 4.69 5.03 3.52 9.44 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.94 -
P/NAPS 2.50 1.45 1.76 1.74 2.04 2.12 1.64 7.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 -
Price 1.96 2.06 2.20 2.50 2.06 2.10 1.33 -
P/RPS 1.79 1.30 1.59 1.58 1.70 2.31 1.13 7.96%
P/EPS 14.25 11.03 27.64 26.15 17.82 26.79 9.78 6.46%
EY 7.02 9.07 3.62 3.82 5.61 3.73 10.23 -6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.52 -
P/NAPS 2.13 1.56 1.79 2.14 1.82 2.00 1.51 5.89%

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