[COCOLND] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 81.14%
YoY- -12.81%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 109,646 124,353 126,976 127,146 129,891 129,410 124,328 -2.07%
PBT 11,607 22,189 18,280 22,260 23,888 21,030 10,872 1.09%
Tax -2,961 -5,172 -3,960 -5,979 -5,215 -5,470 -3,020 -0.32%
NP 8,646 17,017 14,320 16,281 18,673 15,560 7,852 1.61%
-
NP to SH 8,646 17,017 14,320 16,281 18,673 15,560 7,852 1.61%
-
Tax Rate 25.51% 23.31% 21.66% 26.86% 21.83% 26.01% 27.78% -
Total Cost 101,000 107,336 112,656 110,865 111,218 113,850 116,476 -2.34%
-
Net Worth 258,543 253,968 233,375 233,375 215,071 229,883 212,586 3.31%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - 38,599 4,286 -
Div Payout % - - - - - 248.07% 54.59% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 258,543 253,968 233,375 233,375 215,071 229,883 212,586 3.31%
NOSH 228,800 228,800 228,800 228,800 228,800 171,554 171,441 4.92%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.89% 13.68% 11.28% 12.80% 14.38% 12.02% 6.32% -
ROE 3.34% 6.70% 6.14% 6.98% 8.68% 6.77% 3.69% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.92 54.35 55.50 55.57 56.77 75.43 72.52 -6.66%
EPS 3.78 7.44 6.26 7.12 8.16 9.07 4.58 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 22.50 2.50 -
NAPS 1.13 1.11 1.02 1.02 0.94 1.34 1.24 -1.53%
Adjusted Per Share Value based on latest NOSH - 228,800
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 23.96 27.18 27.75 27.79 28.39 28.28 27.17 -2.07%
EPS 1.89 3.72 3.13 3.56 4.08 3.40 1.72 1.58%
DPS 0.00 0.00 0.00 0.00 0.00 8.44 0.94 -
NAPS 0.565 0.555 0.51 0.51 0.47 0.5024 0.4646 3.31%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.72 1.83 2.26 3.05 2.02 2.45 2.02 -
P/RPS 3.59 3.37 4.07 5.49 3.56 3.25 2.79 4.28%
P/EPS 45.52 24.61 36.11 42.86 24.75 27.01 44.10 0.52%
EY 2.20 4.06 2.77 2.33 4.04 3.70 2.27 -0.52%
DY 0.00 0.00 0.00 0.00 0.00 9.18 1.24 -
P/NAPS 1.52 1.65 2.22 2.99 2.15 1.83 1.63 -1.15%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 27/08/19 30/08/18 28/08/17 29/08/16 24/08/15 25/08/14 -
Price 1.71 1.87 2.29 2.86 1.88 2.71 1.83 -
P/RPS 3.57 3.44 4.13 5.15 3.31 3.59 2.52 5.97%
P/EPS 45.25 25.14 36.59 40.19 23.04 29.88 39.96 2.09%
EY 2.21 3.98 2.73 2.49 4.34 3.35 2.50 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 8.30 1.37 -
P/NAPS 1.51 1.68 2.25 2.80 2.00 2.02 1.48 0.33%

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