[COCOLND] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -84.52%
YoY- -16.84%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 63,734 62,531 67,742 59,254 67,930 51,917 38,998 8.52%
PBT 12,009 10,328 10,609 4,662 5,518 6,439 4,045 19.86%
Tax -3,021 -2,460 -2,598 -1,249 -1,414 -1,487 -686 27.99%
NP 8,988 7,868 8,011 3,413 4,104 4,952 3,359 17.80%
-
NP to SH 8,988 7,868 8,011 3,413 4,104 4,952 3,359 17.80%
-
Tax Rate 25.16% 23.82% 24.49% 26.79% 25.63% 23.09% 16.96% -
Total Cost 54,746 54,663 59,731 55,841 63,826 46,965 35,639 7.40%
-
Net Worth 226,512 210,496 226,435 210,954 200,907 193,624 179,946 3.90%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 226,512 210,496 226,435 210,954 200,907 193,624 179,946 3.90%
NOSH 228,800 228,800 171,541 171,507 171,715 171,349 171,377 4.92%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.10% 12.58% 11.83% 5.76% 6.04% 9.54% 8.61% -
ROE 3.97% 3.74% 3.54% 1.62% 2.04% 2.56% 1.87% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 27.86 27.33 39.49 34.55 39.56 30.30 22.76 3.42%
EPS 3.93 3.44 4.67 1.99 2.39 2.89 1.96 12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.92 1.32 1.23 1.17 1.13 1.05 -0.97%
Adjusted Per Share Value based on latest NOSH - 171,507
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 13.93 13.66 14.80 12.95 14.84 11.35 8.52 8.53%
EPS 1.96 1.72 1.75 0.75 0.90 1.08 0.73 17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.495 0.46 0.4948 0.461 0.439 0.4231 0.3932 3.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.46 2.30 1.91 2.16 2.04 2.30 2.23 -
P/RPS 8.83 8.42 4.84 6.25 5.16 7.59 9.80 -1.72%
P/EPS 62.62 66.88 40.90 108.54 85.36 79.58 113.78 -9.46%
EY 1.60 1.50 2.45 0.92 1.17 1.26 0.88 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.48 2.50 1.45 1.76 1.74 2.04 2.12 2.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 -
Price 2.80 1.96 2.06 2.20 2.50 2.06 2.10 -
P/RPS 10.05 7.17 5.22 6.37 6.32 6.80 9.23 1.42%
P/EPS 71.28 57.00 44.11 110.55 104.60 71.28 107.14 -6.56%
EY 1.40 1.75 2.27 0.90 0.96 1.40 0.93 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.83 2.13 1.56 1.79 2.14 1.82 2.00 5.95%

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