[COCOLND] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.03%
YoY- -40.33%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 50,473 70,229 61,253 76,310 77,687 73,319 72,650 -5.88%
PBT 6,020 18,023 12,543 14,378 20,036 14,497 13,062 -12.10%
Tax -1,592 -4,442 -2,910 -4,294 -3,136 -3,906 -3,216 -11.04%
NP 4,428 13,581 9,633 10,084 16,900 10,591 9,846 -12.45%
-
NP to SH 4,428 13,581 9,633 10,084 16,900 10,591 9,846 -12.45%
-
Tax Rate 26.45% 24.65% 23.20% 29.87% 15.65% 26.94% 24.62% -
Total Cost 46,045 56,648 51,620 66,226 60,787 62,728 62,804 -5.03%
-
Net Worth 244,803 249,392 235,663 249,392 240,239 203,631 217,847 1.96%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 18,133 - - 29,744 22,880 6,864 4,288 27.13%
Div Payout % 409.52% - - 294.96% 135.38% 64.81% 43.55% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 244,803 249,392 235,663 249,392 240,239 203,631 217,847 1.96%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 171,533 4.91%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.77% 19.34% 15.73% 13.21% 21.75% 14.45% 13.55% -
ROE 1.81% 5.45% 4.09% 4.04% 7.03% 5.20% 4.52% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.27 30.69 26.77 33.35 33.95 32.05 42.35 -10.14%
EPS 1.95 5.94 4.21 4.41 7.39 4.63 5.74 -16.45%
DPS 8.00 0.00 0.00 13.00 10.00 3.00 2.50 21.37%
NAPS 1.08 1.09 1.03 1.09 1.05 0.89 1.27 -2.66%
Adjusted Per Share Value based on latest NOSH - 228,800
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 11.03 15.35 13.39 16.68 16.98 16.02 15.88 -5.88%
EPS 0.97 2.97 2.11 2.20 3.69 2.31 2.15 -12.41%
DPS 3.96 0.00 0.00 6.50 5.00 1.50 0.94 27.05%
NAPS 0.535 0.545 0.515 0.545 0.525 0.445 0.4761 1.96%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.74 1.97 1.94 2.61 2.01 2.08 1.53 -
P/RPS 7.81 6.42 7.25 7.83 5.92 6.49 3.61 13.71%
P/EPS 89.07 33.19 46.08 59.22 27.21 44.93 26.66 22.24%
EY 1.12 3.01 2.17 1.69 3.67 2.23 3.75 -18.22%
DY 4.60 0.00 0.00 4.98 4.98 1.44 1.63 18.85%
P/NAPS 1.61 1.81 1.88 2.39 1.91 2.34 1.20 5.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 27/02/19 27/02/18 28/02/17 25/02/16 26/02/15 -
Price 1.72 1.88 2.13 2.60 2.15 2.34 1.80 -
P/RPS 7.72 6.12 7.96 7.80 6.33 7.30 4.25 10.44%
P/EPS 88.05 31.67 50.59 58.99 29.11 50.55 31.36 18.75%
EY 1.14 3.16 1.98 1.70 3.44 1.98 3.19 -15.74%
DY 4.65 0.00 0.00 5.00 4.65 1.28 1.39 22.27%
P/NAPS 1.59 1.72 2.07 2.39 2.05 2.63 1.42 1.90%

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