[COCOLND] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -72.09%
YoY- 10.94%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 65,744 54,118 61,025 65,569 64,366 63,734 62,531 0.83%
PBT 13,766 7,043 6,471 10,777 10,944 12,009 10,328 4.90%
Tax -3,221 -1,355 -1,344 -2,359 -2,371 -3,021 -2,460 4.59%
NP 10,545 5,688 5,127 8,418 8,573 8,988 7,868 4.99%
-
NP to SH 10,545 5,688 5,127 8,418 8,573 8,988 7,868 4.99%
-
Tax Rate 23.40% 19.24% 20.77% 21.89% 21.66% 25.16% 23.82% -
Total Cost 55,199 48,430 55,898 57,151 55,793 54,746 54,663 0.16%
-
Net Worth 256,314 248,921 256,256 244,816 226,512 226,512 210,496 3.33%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 256,314 248,921 256,256 244,816 226,512 226,512 210,496 3.33%
NOSH 457,600 228,800 228,800 228,800 228,800 228,800 228,800 12.24%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 16.04% 10.51% 8.40% 12.84% 13.32% 14.10% 12.58% -
ROE 4.11% 2.29% 2.00% 3.44% 3.78% 3.97% 3.74% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.62 24.13 26.67 28.66 28.13 27.86 27.33 -9.89%
EPS 2.35 2.53 2.24 3.68 3.75 3.93 3.44 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 1.11 1.12 1.07 0.99 0.99 0.92 -7.66%
Adjusted Per Share Value based on latest NOSH - 228,800
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 14.37 11.83 13.34 14.33 14.07 13.93 13.66 0.84%
EPS 2.30 1.24 1.12 1.84 1.87 1.96 1.72 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.544 0.56 0.535 0.495 0.495 0.46 3.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.28 1.78 1.51 1.95 2.46 2.46 2.30 -
P/RPS 8.75 7.38 5.66 6.80 8.74 8.83 8.42 0.64%
P/EPS 54.58 70.18 67.39 53.00 65.65 62.62 66.88 -3.32%
EY 1.83 1.42 1.48 1.89 1.52 1.60 1.50 3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.60 1.35 1.82 2.48 2.48 2.50 -1.73%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/05/22 31/05/21 27/05/20 21/05/19 24/05/18 29/05/17 30/05/16 -
Price 1.19 1.85 1.94 1.96 2.30 2.80 1.96 -
P/RPS 8.14 7.67 7.27 6.84 8.18 10.05 7.17 2.13%
P/EPS 50.75 72.94 86.58 53.27 61.38 71.28 57.00 -1.91%
EY 1.97 1.37 1.16 1.88 1.63 1.40 1.75 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.67 1.73 1.83 2.32 2.83 2.13 -0.31%

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