[COCOLND] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.14%
YoY- 25.23%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 269,893 262,126 265,842 251,218 240,022 202,067 158,407 9.27%
PBT 53,679 47,619 40,802 28,772 23,364 28,766 10,584 31.04%
Tax -12,271 -11,785 -11,176 -7,170 -6,114 -4,895 1,729 -
NP 41,408 35,834 29,626 21,602 17,250 23,871 12,313 22.37%
-
NP to SH 41,408 35,834 29,626 21,602 17,250 23,871 12,313 22.37%
-
Tax Rate 22.86% 24.75% 27.39% 24.92% 26.17% 17.02% -16.34% -
Total Cost 228,485 226,292 236,216 229,616 222,772 178,196 146,094 7.73%
-
Net Worth 233,375 215,071 229,901 212,523 202,093 195,807 181,573 4.26%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 22,880 11,152 47,179 11,152 10,723 13,735 2,526 44.33%
Div Payout % 55.26% 31.12% 159.25% 51.62% 62.16% 57.54% 20.52% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 233,375 215,071 229,901 212,523 202,093 195,807 181,573 4.26%
NOSH 228,800 228,800 171,568 171,389 171,265 171,760 171,295 4.93%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.34% 13.67% 11.14% 8.60% 7.19% 11.81% 7.77% -
ROE 17.74% 16.66% 12.89% 10.16% 8.54% 12.19% 6.78% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 117.96 114.57 154.95 146.58 140.15 117.64 92.48 4.13%
EPS 18.10 15.66 17.27 12.60 10.07 13.90 7.19 16.61%
DPS 10.00 4.87 27.50 6.50 6.25 8.00 1.47 37.61%
NAPS 1.02 0.94 1.34 1.24 1.18 1.14 1.06 -0.63%
Adjusted Per Share Value based on latest NOSH - 171,389
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 58.98 57.28 58.09 54.90 52.45 44.16 34.62 9.27%
EPS 9.05 7.83 6.47 4.72 3.77 5.22 2.69 22.38%
DPS 5.00 2.44 10.31 2.44 2.34 3.00 0.55 44.41%
NAPS 0.51 0.47 0.5024 0.4644 0.4416 0.4279 0.3968 4.26%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.05 2.02 2.45 2.02 2.32 2.40 2.05 -
P/RPS 2.59 1.76 1.58 1.38 1.66 2.04 2.22 2.60%
P/EPS 16.85 12.90 14.19 16.03 23.03 17.27 28.52 -8.38%
EY 5.93 7.75 7.05 6.24 4.34 5.79 3.51 9.12%
DY 3.28 2.41 11.22 3.22 2.69 3.33 0.72 28.72%
P/NAPS 2.99 2.15 1.83 1.63 1.97 2.11 1.93 7.56%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 25/08/11 -
Price 2.86 1.88 2.71 1.83 2.25 2.16 1.96 -
P/RPS 2.42 1.64 1.75 1.25 1.61 1.84 2.12 2.22%
P/EPS 15.80 12.00 15.69 14.52 22.34 15.54 27.27 -8.68%
EY 6.33 8.33 6.37 6.89 4.48 6.43 3.67 9.50%
DY 3.50 2.59 10.15 3.55 2.78 3.70 0.75 29.24%
P/NAPS 2.80 2.00 2.02 1.48 1.91 1.89 1.85 7.14%

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