[COCOLND] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -7.25%
YoY- 8.29%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 268,530 268,270 260,976 255,059 245,710 216,399 161,038 8.88%
PBT 51,484 49,768 43,326 27,702 25,141 31,843 13,405 25.11%
Tax -11,153 -12,277 -11,350 -7,667 -6,639 -6,322 1,356 -
NP 40,331 37,491 31,976 20,035 18,502 25,521 14,761 18.21%
-
NP to SH 40,331 37,491 31,976 20,035 18,502 25,521 14,761 18.21%
-
Tax Rate 21.66% 24.67% 26.20% 27.68% 26.41% 19.85% -10.12% -
Total Cost 228,199 230,779 229,000 235,024 227,208 190,878 146,277 7.68%
-
Net Worth 240,239 221,936 236,725 216,146 207,782 200,982 183,747 4.56%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 22,880 6,864 47,179 11,147 10,721 13,736 6,819 22.33%
Div Payout % 56.73% 18.31% 147.55% 55.64% 57.95% 53.82% 46.20% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 240,239 221,936 236,725 216,146 207,782 200,982 183,747 4.56%
NOSH 228,800 228,800 171,540 171,544 171,721 171,780 171,726 4.89%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 15.02% 13.98% 12.25% 7.86% 7.53% 11.79% 9.17% -
ROE 16.79% 16.89% 13.51% 9.27% 8.90% 12.70% 8.03% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 117.36 117.25 152.14 148.68 143.09 125.97 93.78 3.80%
EPS 17.63 16.39 18.64 11.68 10.77 14.86 8.60 12.69%
DPS 10.00 3.00 27.50 6.50 6.25 8.00 3.97 16.62%
NAPS 1.05 0.97 1.38 1.26 1.21 1.17 1.07 -0.31%
Adjusted Per Share Value based on latest NOSH - 171,544
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 58.68 58.63 57.03 55.74 53.70 47.29 35.19 8.88%
EPS 8.81 8.19 6.99 4.38 4.04 5.58 3.23 18.18%
DPS 5.00 1.50 10.31 2.44 2.34 3.00 1.49 22.33%
NAPS 0.525 0.485 0.5173 0.4723 0.4541 0.4392 0.4015 4.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.80 1.94 2.52 1.68 2.20 2.56 1.95 -
P/RPS 2.39 1.65 1.66 1.13 1.54 2.03 2.08 2.34%
P/EPS 15.88 11.84 13.52 14.38 20.42 17.23 22.69 -5.76%
EY 6.30 8.45 7.40 6.95 4.90 5.80 4.41 6.11%
DY 3.57 1.55 10.91 3.87 2.84 3.13 2.04 9.76%
P/NAPS 2.67 2.00 1.83 1.33 1.82 2.19 1.82 6.58%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 25/11/15 24/11/14 25/11/13 26/11/12 22/11/11 -
Price 2.81 1.97 2.04 1.71 2.16 2.36 2.00 -
P/RPS 2.39 1.68 1.34 1.15 1.51 1.87 2.13 1.93%
P/EPS 15.94 12.02 10.94 14.64 20.05 15.89 23.27 -6.10%
EY 6.27 8.32 9.14 6.83 4.99 6.30 4.30 6.48%
DY 3.56 1.52 13.48 3.80 2.89 3.39 1.99 10.16%
P/NAPS 2.68 2.03 1.48 1.36 1.79 2.02 1.87 6.17%

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