[COCOLND] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -39.39%
YoY- -67.4%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 62,686 50,473 70,229 61,253 76,310 77,687 73,319 -2.57%
PBT 12,524 6,020 18,023 12,543 14,378 20,036 14,497 -2.40%
Tax -3,683 -1,592 -4,442 -2,910 -4,294 -3,136 -3,906 -0.97%
NP 8,841 4,428 13,581 9,633 10,084 16,900 10,591 -2.96%
-
NP to SH 8,841 4,428 13,581 9,633 10,084 16,900 10,591 -2.96%
-
Tax Rate 29.41% 26.45% 24.65% 23.20% 29.87% 15.65% 26.94% -
Total Cost 53,845 46,045 56,648 51,620 66,226 60,787 62,728 -2.51%
-
Net Worth 244,932 244,803 249,392 235,663 249,392 240,239 203,631 3.12%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 18,133 - - 29,744 22,880 6,864 -
Div Payout % - 409.52% - - 294.96% 135.38% 64.81% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 244,932 244,803 249,392 235,663 249,392 240,239 203,631 3.12%
NOSH 457,600 228,800 228,800 228,800 228,800 228,800 228,800 12.23%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.10% 8.77% 19.34% 15.73% 13.21% 21.75% 14.45% -
ROE 3.61% 1.81% 5.45% 4.09% 4.04% 7.03% 5.20% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.82 22.27 30.69 26.77 33.35 33.95 32.05 -13.07%
EPS 1.95 1.95 5.94 4.21 4.41 7.39 4.63 -13.41%
DPS 0.00 8.00 0.00 0.00 13.00 10.00 3.00 -
NAPS 0.54 1.08 1.09 1.03 1.09 1.05 0.89 -7.98%
Adjusted Per Share Value based on latest NOSH - 228,800
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.70 11.03 15.35 13.39 16.68 16.98 16.02 -2.57%
EPS 1.93 0.97 2.97 2.11 2.20 3.69 2.31 -2.94%
DPS 0.00 3.96 0.00 0.00 6.50 5.00 1.50 -
NAPS 0.5353 0.535 0.545 0.515 0.545 0.525 0.445 3.12%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.04 1.74 1.97 1.94 2.61 2.01 2.08 -
P/RPS 7.53 7.81 6.42 7.25 7.83 5.92 6.49 2.50%
P/EPS 53.36 89.07 33.19 46.08 59.22 27.21 44.93 2.90%
EY 1.87 1.12 3.01 2.17 1.69 3.67 2.23 -2.88%
DY 0.00 4.60 0.00 0.00 4.98 4.98 1.44 -
P/NAPS 1.93 1.61 1.81 1.88 2.39 1.91 2.34 -3.15%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 26/02/20 27/02/19 27/02/18 28/02/17 25/02/16 -
Price 1.24 1.72 1.88 2.13 2.60 2.15 2.34 -
P/RPS 8.97 7.72 6.12 7.96 7.80 6.33 7.30 3.48%
P/EPS 63.62 88.05 31.67 50.59 58.99 29.11 50.55 3.90%
EY 1.57 1.14 3.16 1.98 1.70 3.44 1.98 -3.78%
DY 0.00 4.65 0.00 0.00 5.00 4.65 1.28 -
P/NAPS 2.30 1.59 1.72 2.07 2.39 2.05 2.63 -2.20%

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