[COCOLND] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 57.3%
YoY- 3.48%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 122,218 101,599 109,646 124,353 126,976 127,146 129,891 -1.00%
PBT 20,568 11,871 11,607 22,189 18,280 22,260 23,888 -2.46%
Tax -5,369 -2,924 -2,961 -5,172 -3,960 -5,979 -5,215 0.48%
NP 15,199 8,947 8,646 17,017 14,320 16,281 18,673 -3.37%
-
NP to SH 15,199 8,947 8,646 17,017 14,320 16,281 18,673 -3.37%
-
Tax Rate 26.10% 24.63% 25.51% 23.31% 21.66% 26.86% 21.83% -
Total Cost 107,019 92,652 101,000 107,336 112,656 110,865 111,218 -0.63%
-
Net Worth 260,915 254,537 258,543 253,968 233,375 233,375 215,071 3.27%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - 22,525 - - - - - -
Div Payout % - 251.76% - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 260,915 254,537 258,543 253,968 233,375 233,375 215,071 3.27%
NOSH 457,600 228,800 228,800 228,800 228,800 228,800 228,800 12.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.44% 8.81% 7.89% 13.68% 11.28% 12.80% 14.38% -
ROE 5.83% 3.52% 3.34% 6.70% 6.14% 6.98% 8.68% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 27.17 45.10 47.92 54.35 55.50 55.57 56.77 -11.55%
EPS 3.38 3.97 3.78 7.44 6.26 7.12 8.16 -13.65%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 1.13 1.13 1.11 1.02 1.02 0.94 -7.72%
Adjusted Per Share Value based on latest NOSH - 228,800
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 26.71 22.20 23.96 27.18 27.75 27.79 28.39 -1.01%
EPS 3.32 1.96 1.89 3.72 3.13 3.56 4.08 -3.37%
DPS 0.00 4.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5702 0.5562 0.565 0.555 0.51 0.51 0.47 3.27%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.45 1.85 1.72 1.83 2.26 3.05 2.02 -
P/RPS 5.34 4.10 3.59 3.37 4.07 5.49 3.56 6.98%
P/EPS 42.92 46.58 45.52 24.61 36.11 42.86 24.75 9.60%
EY 2.33 2.15 2.20 4.06 2.77 2.33 4.04 -8.76%
DY 0.00 5.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.64 1.52 1.65 2.22 2.99 2.15 2.54%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 24/08/21 27/08/20 27/08/19 30/08/18 28/08/17 29/08/16 -
Price 1.48 1.95 1.71 1.87 2.29 2.86 1.88 -
P/RPS 5.45 4.32 3.57 3.44 4.13 5.15 3.31 8.66%
P/EPS 43.80 49.09 45.25 25.14 36.59 40.19 23.04 11.29%
EY 2.28 2.04 2.21 3.98 2.73 2.49 4.34 -10.16%
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.73 1.51 1.68 2.25 2.80 2.00 4.13%

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