[COCOLND] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.56%
YoY- 37.88%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 249,522 254,931 267,785 273,841 256,434 269,248 245,773 0.25%
PBT 44,417 39,594 44,761 56,988 44,480 36,591 28,421 7.71%
Tax -10,563 -8,835 -11,661 -12,068 -11,902 -10,075 -7,062 6.93%
NP 33,854 30,759 33,100 44,920 32,578 26,516 21,359 7.97%
-
NP to SH 33,854 30,759 33,100 44,920 32,578 26,516 21,359 7.97%
-
Tax Rate 23.78% 22.31% 26.05% 21.18% 26.76% 27.53% 24.85% -
Total Cost 215,668 224,172 234,685 228,921 223,856 242,732 224,414 -0.65%
-
Net Worth 256,256 244,816 226,512 226,512 210,496 226,435 210,954 3.29%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 22,880 13,728 29,744 22,880 49,755 12,861 11,148 12.71%
Div Payout % 67.58% 44.63% 89.86% 50.93% 152.73% 48.51% 52.20% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 256,256 244,816 226,512 226,512 210,496 226,435 210,954 3.29%
NOSH 228,800 228,800 228,800 228,800 228,800 171,541 171,507 4.91%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 13.57% 12.07% 12.36% 16.40% 12.70% 9.85% 8.69% -
ROE 13.21% 12.56% 14.61% 19.83% 15.48% 11.71% 10.12% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 109.06 111.42 117.04 119.69 112.08 156.96 143.30 -4.44%
EPS 14.80 13.44 14.47 19.63 14.24 15.46 12.45 2.92%
DPS 10.00 6.00 13.00 10.00 21.75 7.50 6.50 7.43%
NAPS 1.12 1.07 0.99 0.99 0.92 1.32 1.23 -1.54%
Adjusted Per Share Value based on latest NOSH - 228,800
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 54.53 55.71 58.52 59.84 56.04 58.84 53.71 0.25%
EPS 7.40 6.72 7.23 9.82 7.12 5.79 4.67 7.96%
DPS 5.00 3.00 6.50 5.00 10.87 2.81 2.44 12.68%
NAPS 0.56 0.535 0.495 0.495 0.46 0.4948 0.461 3.29%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.51 1.95 2.46 2.46 2.30 1.91 2.16 -
P/RPS 1.38 1.75 2.10 2.06 2.05 1.22 1.51 -1.48%
P/EPS 10.21 14.51 17.00 12.53 16.15 12.36 17.34 -8.44%
EY 9.80 6.89 5.88 7.98 6.19 8.09 5.77 9.22%
DY 6.62 3.08 5.28 4.07 9.45 3.93 3.01 14.02%
P/NAPS 1.35 1.82 2.48 2.48 2.50 1.45 1.76 -4.32%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 21/05/19 24/05/18 29/05/17 30/05/16 25/05/15 26/05/14 -
Price 1.94 1.96 2.30 2.80 1.96 2.06 2.20 -
P/RPS 1.78 1.76 1.97 2.34 1.75 1.31 1.54 2.44%
P/EPS 13.11 14.58 15.90 14.26 13.77 13.33 17.67 -4.84%
EY 7.63 6.86 6.29 7.01 7.26 7.50 5.66 5.09%
DY 5.15 3.06 5.65 3.57 11.10 3.64 2.95 9.72%
P/NAPS 1.73 1.83 2.32 2.83 2.13 1.56 1.79 -0.56%

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