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

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -32.96%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 47,481 48,621 58,784 62,610 63,412 67,360 61,668 -4.25%
PBT 4,828 5,136 11,412 7,336 10,251 13,560 10,421 -12.02%
Tax -1,569 -1,617 -2,813 -1,589 -2,958 -2,755 -2,872 -9.57%
NP 3,259 3,519 8,599 5,747 7,293 10,805 7,549 -13.05%
-
NP to SH 3,259 3,519 8,599 5,747 7,293 10,805 7,549 -13.05%
-
Tax Rate 32.50% 31.48% 24.65% 21.66% 28.86% 20.32% 27.56% -
Total Cost 44,222 45,102 50,185 56,863 56,119 56,555 54,119 -3.30%
-
Net Worth 254,537 258,543 253,968 233,375 233,375 215,071 229,901 1.70%
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 - - - - - 38,602 -8.57%
Div Payout % 691.18% - - - - - 511.36% -
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 254,537 258,543 253,968 233,375 233,375 215,071 229,901 1.70%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 171,568 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 6.86% 7.24% 14.63% 9.18% 11.50% 16.04% 12.24% -
ROE 1.28% 1.36% 3.39% 2.46% 3.13% 5.02% 3.28% -
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 21.08 21.25 25.69 27.36 27.72 29.44 35.94 -8.50%
EPS 1.45 1.54 3.76 2.51 3.19 4.72 4.40 -16.87%
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 10.38 10.63 12.85 13.68 13.86 14.72 13.48 -4.25%
EPS 0.71 0.77 1.88 1.26 1.59 2.36 1.65 -13.10%
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 8.78 8.09 7.12 8.26 11.00 6.86 6.82 4.29%
P/EPS 127.87 111.83 48.69 89.98 95.69 42.77 55.68 14.84%
EY 0.78 0.89 2.05 1.11 1.05 2.34 1.80 -12.99%
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 9.25 8.05 7.28 8.37 10.32 6.39 7.54 3.46%
P/EPS 134.78 111.18 49.76 91.17 89.73 39.81 61.59 13.92%
EY 0.74 0.90 2.01 1.10 1.11 2.51 1.62 -12.23%
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