[COCOLND] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -3.13%
YoY- 4.85%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 273,841 256,434 269,248 245,773 239,221 186,913 146,050 11.03%
PBT 56,988 44,480 36,591 28,421 27,070 24,053 7,326 40.71%
Tax -12,068 -11,902 -10,075 -7,062 -6,699 -3,268 1,770 -
NP 44,920 32,578 26,516 21,359 20,371 20,785 9,096 30.46%
-
NP to SH 44,920 32,578 26,516 21,359 20,371 20,785 9,096 30.46%
-
Tax Rate 21.18% 26.76% 27.53% 24.85% 24.75% 13.59% -24.16% -
Total Cost 228,921 223,856 242,732 224,414 218,850 166,128 136,954 8.93%
-
Net Worth 226,512 210,496 226,435 210,954 200,907 193,624 179,946 3.90%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 22,880 49,755 12,861 11,148 10,735 9,440 2,526 44.33%
Div Payout % 50.93% 152.73% 48.51% 52.20% 52.70% 45.42% 27.77% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 226,512 210,496 226,435 210,954 200,907 193,624 179,946 3.90%
NOSH 228,800 228,800 171,541 171,507 171,715 171,349 171,377 4.92%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.40% 12.70% 9.85% 8.69% 8.52% 11.12% 6.23% -
ROE 19.83% 15.48% 11.71% 10.12% 10.14% 10.73% 5.05% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 119.69 112.08 156.96 143.30 139.31 109.08 85.22 5.81%
EPS 19.63 14.24 15.46 12.45 11.86 12.13 5.31 24.32%
DPS 10.00 21.75 7.50 6.50 6.25 5.50 1.47 37.61%
NAPS 0.99 0.92 1.32 1.23 1.17 1.13 1.05 -0.97%
Adjusted Per Share Value based on latest NOSH - 171,507
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 59.84 56.04 58.84 53.71 52.28 40.85 31.92 11.03%
EPS 9.82 7.12 5.79 4.67 4.45 4.54 1.99 30.44%
DPS 5.00 10.87 2.81 2.44 2.35 2.06 0.55 44.41%
NAPS 0.495 0.46 0.4948 0.461 0.439 0.4231 0.3932 3.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 2.46 2.30 1.91 2.16 2.04 2.30 2.23 -
P/RPS 2.06 2.05 1.22 1.51 1.46 2.11 2.62 -3.92%
P/EPS 12.53 16.15 12.36 17.34 17.20 18.96 42.02 -18.24%
EY 7.98 6.19 8.09 5.77 5.82 5.27 2.38 22.31%
DY 4.07 9.45 3.93 3.01 3.06 2.39 0.66 35.38%
P/NAPS 2.48 2.50 1.45 1.76 1.74 2.04 2.12 2.64%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 -
Price 2.80 1.96 2.06 2.20 2.50 2.06 2.10 -
P/RPS 2.34 1.75 1.31 1.54 1.79 1.89 2.46 -0.82%
P/EPS 14.26 13.77 13.33 17.67 21.07 16.98 39.57 -15.62%
EY 7.01 7.26 7.50 5.66 4.75 5.89 2.53 18.49%
DY 3.57 11.10 3.64 2.95 2.50 2.67 0.70 31.16%
P/NAPS 2.83 2.13 1.56 1.79 2.14 1.82 2.00 5.95%

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