[COCOLND] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 94.23%
YoY- 98.17%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 126,976 127,146 129,891 129,410 124,328 127,559 110,745 2.30%
PBT 18,280 22,260 23,888 21,030 10,872 11,377 16,004 2.23%
Tax -3,960 -5,979 -5,215 -5,470 -3,020 -3,077 -3,735 0.97%
NP 14,320 16,281 18,673 15,560 7,852 8,300 12,269 2.60%
-
NP to SH 14,320 16,281 18,673 15,560 7,852 8,300 12,269 2.60%
-
Tax Rate 21.66% 26.86% 21.83% 26.01% 27.78% 27.05% 23.34% -
Total Cost 112,656 110,865 111,218 113,850 116,476 119,259 98,476 2.26%
-
Net Worth 233,375 233,375 215,071 229,883 212,586 202,355 195,617 2.98%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 38,599 4,286 4,287 4,289 -
Div Payout % - - - 248.07% 54.59% 51.65% 34.97% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 233,375 233,375 215,071 229,883 212,586 202,355 195,617 2.98%
NOSH 228,800 228,800 228,800 171,554 171,441 171,487 171,594 4.90%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.28% 12.80% 14.38% 12.02% 6.32% 6.51% 11.08% -
ROE 6.14% 6.98% 8.68% 6.77% 3.69% 4.10% 6.27% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.50 55.57 56.77 75.43 72.52 74.38 64.54 -2.48%
EPS 6.26 7.12 8.16 9.07 4.58 4.84 7.15 -2.19%
DPS 0.00 0.00 0.00 22.50 2.50 2.50 2.50 -
NAPS 1.02 1.02 0.94 1.34 1.24 1.18 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 171,568
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.75 27.79 28.39 28.28 27.17 27.88 24.20 2.30%
EPS 3.13 3.56 4.08 3.40 1.72 1.81 2.68 2.61%
DPS 0.00 0.00 0.00 8.44 0.94 0.94 0.94 -
NAPS 0.51 0.51 0.47 0.5024 0.4646 0.4422 0.4275 2.98%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 3.05 2.02 2.45 2.02 2.32 2.40 -
P/RPS 4.07 5.49 3.56 3.25 2.79 3.12 3.72 1.50%
P/EPS 36.11 42.86 24.75 27.01 44.10 47.93 33.57 1.22%
EY 2.77 2.33 4.04 3.70 2.27 2.09 2.98 -1.20%
DY 0.00 0.00 0.00 9.18 1.24 1.08 1.04 -
P/NAPS 2.22 2.99 2.15 1.83 1.63 1.97 2.11 0.85%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 2.29 2.86 1.88 2.71 1.83 2.25 2.16 -
P/RPS 4.13 5.15 3.31 3.59 2.52 3.02 3.35 3.54%
P/EPS 36.59 40.19 23.04 29.88 39.96 46.49 30.21 3.24%
EY 2.73 2.49 4.34 3.35 2.50 2.15 3.31 -3.15%
DY 0.00 0.00 0.00 8.30 1.37 1.11 1.16 -
P/NAPS 2.25 2.80 2.00 2.02 1.48 1.91 1.89 2.94%

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