[COCOLND] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 67.04%
YoY- -12.04%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 101,599 109,646 124,353 126,976 127,146 129,891 129,410 -3.94%
PBT 11,871 11,607 22,189 18,280 22,260 23,888 21,030 -9.08%
Tax -2,924 -2,961 -5,172 -3,960 -5,979 -5,215 -5,470 -9.90%
NP 8,947 8,646 17,017 14,320 16,281 18,673 15,560 -8.80%
-
NP to SH 8,947 8,646 17,017 14,320 16,281 18,673 15,560 -8.80%
-
Tax Rate 24.63% 25.51% 23.31% 21.66% 26.86% 21.83% 26.01% -
Total Cost 92,652 101,000 107,336 112,656 110,865 111,218 113,850 -3.37%
-
Net Worth 254,537 258,543 253,968 233,375 233,375 215,071 229,883 1.71%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 22,525 - - - - - 38,599 -8.57%
Div Payout % 251.76% - - - - - 248.07% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 254,537 258,543 253,968 233,375 233,375 215,071 229,883 1.71%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 171,554 4.91%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.81% 7.89% 13.68% 11.28% 12.80% 14.38% 12.02% -
ROE 3.52% 3.34% 6.70% 6.14% 6.98% 8.68% 6.77% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 45.10 47.92 54.35 55.50 55.57 56.77 75.43 -8.20%
EPS 3.97 3.78 7.44 6.26 7.12 8.16 9.07 -12.85%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 22.50 -12.63%
NAPS 1.13 1.13 1.11 1.02 1.02 0.94 1.34 -2.79%
Adjusted Per Share Value based on latest NOSH - 228,800
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.20 23.96 27.18 27.75 27.79 28.39 28.28 -3.95%
EPS 1.96 1.89 3.72 3.13 3.56 4.08 3.40 -8.76%
DPS 4.92 0.00 0.00 0.00 0.00 0.00 8.44 -8.59%
NAPS 0.5562 0.565 0.555 0.51 0.51 0.47 0.5024 1.70%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.85 1.72 1.83 2.26 3.05 2.02 2.45 -
P/RPS 4.10 3.59 3.37 4.07 5.49 3.56 3.25 3.94%
P/EPS 46.58 45.52 24.61 36.11 42.86 24.75 27.01 9.49%
EY 2.15 2.20 4.06 2.77 2.33 4.04 3.70 -8.64%
DY 5.41 0.00 0.00 0.00 0.00 0.00 9.18 -8.42%
P/NAPS 1.64 1.52 1.65 2.22 2.99 2.15 1.83 -1.80%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 27/08/20 27/08/19 30/08/18 28/08/17 29/08/16 24/08/15 -
Price 1.95 1.71 1.87 2.29 2.86 1.88 2.71 -
P/RPS 4.32 3.57 3.44 4.13 5.15 3.31 3.59 3.13%
P/EPS 49.09 45.25 25.14 36.59 40.19 23.04 29.88 8.61%
EY 2.04 2.21 3.98 2.73 2.49 4.34 3.35 -7.92%
DY 5.13 0.00 0.00 0.00 0.00 0.00 8.30 -7.69%
P/NAPS 1.73 1.51 1.68 2.25 2.80 2.00 2.02 -2.54%

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