[COCOLND] YoY 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- -42.7%
YoY- -7.39%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 56,474 47,481 48,621 58,784 62,610 63,412 67,360 -2.89%
PBT 6,802 4,828 5,136 11,412 7,336 10,251 13,560 -10.85%
Tax -2,148 -1,569 -1,617 -2,813 -1,589 -2,958 -2,755 -4.06%
NP 4,654 3,259 3,519 8,599 5,747 7,293 10,805 -13.09%
-
NP to SH 4,654 3,259 3,519 8,599 5,747 7,293 10,805 -13.09%
-
Tax Rate 31.58% 32.50% 31.48% 24.65% 21.66% 28.86% 20.32% -
Total Cost 51,820 44,222 45,102 50,185 56,863 56,119 56,555 -1.44%
-
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 % - 691.18% - - - - - -
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 8.24% 6.86% 7.24% 14.63% 9.18% 11.50% 16.04% -
ROE 1.78% 1.28% 1.36% 3.39% 2.46% 3.13% 5.02% -
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 12.55 21.08 21.25 25.69 27.36 27.72 29.44 -13.24%
EPS 1.03 1.45 1.54 3.76 2.51 3.19 4.72 -22.39%
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 12.34 10.38 10.63 12.85 13.68 13.86 14.72 -2.89%
EPS 1.02 0.71 0.77 1.88 1.26 1.59 2.36 -13.04%
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 11.55 8.78 8.09 7.12 8.26 11.00 6.86 9.06%
P/EPS 140.16 127.87 111.83 48.69 89.98 95.69 42.77 21.86%
EY 0.71 0.78 0.89 2.05 1.11 1.05 2.34 -18.01%
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 11.79 9.25 8.05 7.28 8.37 10.32 6.39 10.74%
P/EPS 143.06 134.78 111.18 49.76 91.17 89.73 39.81 23.75%
EY 0.70 0.74 0.90 2.01 1.10 1.11 2.51 -19.16%
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