[COCOLND] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -3.82%
YoY- -1.79%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 262,276 257,464 254,936 250,124 270,968 237,016 271,720 -0.58%
PBT 43,108 43,776 48,036 41,312 42,436 18,648 22,072 11.79%
Tax -9,436 -9,484 -12,084 -9,840 -10,392 -4,996 -5,656 8.90%
NP 33,672 34,292 35,952 31,472 32,044 13,652 16,416 12.71%
-
NP to SH 33,672 34,292 35,952 31,472 32,044 13,652 16,416 12.71%
-
Tax Rate 21.89% 21.66% 25.16% 23.82% 24.49% 26.79% 25.63% -
Total Cost 228,604 223,172 218,984 218,652 238,924 223,364 255,304 -1.82%
-
Net Worth 244,816 226,512 226,512 210,496 226,435 210,954 200,907 3.34%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 244,816 226,512 226,512 210,496 226,435 210,954 200,907 3.34%
NOSH 228,800 228,800 228,800 228,800 171,541 171,507 171,715 4.89%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.84% 13.32% 14.10% 12.58% 11.83% 5.76% 6.04% -
ROE 13.75% 15.14% 15.87% 14.95% 14.15% 6.47% 8.17% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 114.63 112.53 111.42 109.32 157.96 138.20 158.24 -5.22%
EPS 14.72 15.00 15.72 13.76 18.68 7.96 9.56 7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.99 0.99 0.92 1.32 1.23 1.17 -1.47%
Adjusted Per Share Value based on latest NOSH - 228,800
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 57.32 56.26 55.71 54.66 59.22 51.80 59.38 -0.58%
EPS 7.36 7.49 7.86 6.88 7.00 2.98 3.59 12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.535 0.495 0.495 0.46 0.4948 0.461 0.439 3.34%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.95 2.46 2.46 2.30 1.91 2.16 2.04 -
P/RPS 1.70 2.19 2.21 2.10 1.21 1.56 1.29 4.70%
P/EPS 13.25 16.41 15.66 16.72 10.22 27.14 21.34 -7.63%
EY 7.55 6.09 6.39 5.98 9.78 3.69 4.69 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.48 2.48 2.50 1.45 1.76 1.74 0.75%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 24/05/18 29/05/17 30/05/16 25/05/15 26/05/14 28/05/13 -
Price 1.96 2.30 2.80 1.96 2.06 2.20 2.50 -
P/RPS 1.71 2.04 2.51 1.79 1.30 1.59 1.58 1.32%
P/EPS 13.32 15.35 17.82 14.25 11.03 27.64 26.15 -10.62%
EY 7.51 6.52 5.61 7.02 9.07 3.62 3.82 11.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.32 2.83 2.13 1.56 1.79 2.14 -2.57%

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