[COCOLND] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -5.77%
YoY- 70.06%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 62,610 63,412 67,360 61,668 65,074 59,629 58,828 1.04%
PBT 7,336 10,251 13,560 10,421 6,210 5,859 9,565 -4.32%
Tax -1,589 -2,958 -2,755 -2,872 -1,771 -1,663 -2,248 -5.61%
NP 5,747 7,293 10,805 7,549 4,439 4,196 7,317 -3.94%
-
NP to SH 5,747 7,293 10,805 7,549 4,439 4,196 7,317 -3.94%
-
Tax Rate 21.66% 28.86% 20.32% 27.56% 28.52% 28.38% 23.50% -
Total Cost 56,863 56,119 56,555 54,119 60,635 55,433 51,511 1.66%
-
Net Worth 233,375 233,375 215,071 229,901 212,523 202,093 195,807 2.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 38,602 4,284 4,281 4,294 -
Div Payout % - - - 511.36% 96.53% 102.04% 58.69% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 233,375 233,375 215,071 229,901 212,523 202,093 195,807 2.96%
NOSH 228,800 228,800 228,800 171,568 171,389 171,265 171,760 4.89%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.18% 11.50% 16.04% 12.24% 6.82% 7.04% 12.44% -
ROE 2.46% 3.13% 5.02% 3.28% 2.09% 2.08% 3.74% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.36 27.72 29.44 35.94 37.97 34.82 34.25 -3.67%
EPS 2.51 3.19 4.72 4.40 2.59 2.45 4.26 -8.43%
DPS 0.00 0.00 0.00 22.50 2.50 2.50 2.50 -
NAPS 1.02 1.02 0.94 1.34 1.24 1.18 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 171,568
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 13.68 13.86 14.72 13.48 14.22 13.03 12.86 1.03%
EPS 1.26 1.59 2.36 1.65 0.97 0.92 1.60 -3.90%
DPS 0.00 0.00 0.00 8.44 0.94 0.94 0.94 -
NAPS 0.51 0.51 0.47 0.5024 0.4644 0.4416 0.4279 2.96%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 3.05 2.02 2.45 2.02 2.32 2.40 -
P/RPS 8.26 11.00 6.86 6.82 5.32 6.66 7.01 2.77%
P/EPS 89.98 95.69 42.77 55.68 77.99 94.69 56.34 8.11%
EY 1.11 1.05 2.34 1.80 1.28 1.06 1.77 -7.47%
DY 0.00 0.00 0.00 9.18 1.24 1.08 1.04 -
P/NAPS 2.22 2.99 2.15 1.83 1.63 1.97 2.11 0.85%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 2.29 2.86 1.88 2.71 1.83 2.25 2.16 -
P/RPS 8.37 10.32 6.39 7.54 4.82 6.46 6.31 4.81%
P/EPS 91.17 89.73 39.81 61.59 70.66 91.84 50.70 10.26%
EY 1.10 1.11 2.51 1.62 1.42 1.09 1.97 -9.25%
DY 0.00 0.00 0.00 8.30 1.37 1.11 1.16 -
P/NAPS 2.25 2.80 2.00 2.02 1.48 1.91 1.89 2.94%

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