[COCOLND] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 11.73%
YoY- 37.14%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 266,983 269,893 262,126 265,842 251,218 240,022 202,067 4.75%
PBT 41,846 53,679 47,619 40,802 28,772 23,364 28,766 6.44%
Tax -10,292 -12,271 -11,785 -11,176 -7,170 -6,114 -4,895 13.17%
NP 31,554 41,408 35,834 29,626 21,602 17,250 23,871 4.75%
-
NP to SH 31,554 41,408 35,834 29,626 21,602 17,250 23,871 4.75%
-
Tax Rate 24.59% 22.86% 24.75% 27.39% 24.92% 26.17% 17.02% -
Total Cost 235,429 228,485 226,292 236,216 229,616 222,772 178,196 4.74%
-
Net Worth 233,375 233,375 215,071 229,901 212,523 202,093 195,807 2.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 29,744 22,880 11,152 47,179 11,152 10,723 13,735 13.73%
Div Payout % 94.26% 55.26% 31.12% 159.25% 51.62% 62.16% 57.54% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 233,375 233,375 215,071 229,901 212,523 202,093 195,807 2.96%
NOSH 228,800 228,800 228,800 171,568 171,389 171,265 171,760 4.89%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.82% 15.34% 13.67% 11.14% 8.60% 7.19% 11.81% -
ROE 13.52% 17.74% 16.66% 12.89% 10.16% 8.54% 12.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 116.69 117.96 114.57 154.95 146.58 140.15 117.64 -0.13%
EPS 13.79 18.10 15.66 17.27 12.60 10.07 13.90 -0.13%
DPS 13.00 10.00 4.87 27.50 6.50 6.25 8.00 8.42%
NAPS 1.02 1.02 0.94 1.34 1.24 1.18 1.14 -1.83%
Adjusted Per Share Value based on latest NOSH - 171,568
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 58.34 58.98 57.28 58.09 54.90 52.45 44.16 4.74%
EPS 6.90 9.05 7.83 6.47 4.72 3.77 5.22 4.75%
DPS 6.50 5.00 2.44 10.31 2.44 2.34 3.00 13.74%
NAPS 0.51 0.51 0.47 0.5024 0.4644 0.4416 0.4279 2.96%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.26 3.05 2.02 2.45 2.02 2.32 2.40 -
P/RPS 1.94 2.59 1.76 1.58 1.38 1.66 2.04 -0.83%
P/EPS 16.39 16.85 12.90 14.19 16.03 23.03 17.27 -0.86%
EY 6.10 5.93 7.75 7.05 6.24 4.34 5.79 0.87%
DY 5.75 3.28 2.41 11.22 3.22 2.69 3.33 9.52%
P/NAPS 2.22 2.99 2.15 1.83 1.63 1.97 2.11 0.85%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 -
Price 2.29 2.86 1.88 2.71 1.83 2.25 2.16 -
P/RPS 1.96 2.42 1.64 1.75 1.25 1.61 1.84 1.05%
P/EPS 16.60 15.80 12.00 15.69 14.52 22.34 15.54 1.10%
EY 6.02 6.33 8.33 6.37 6.89 4.48 6.43 -1.09%
DY 5.68 3.50 2.59 10.15 3.55 2.78 3.70 7.40%
P/NAPS 2.25 2.80 2.00 2.02 1.48 1.91 1.89 2.94%

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