[COCOLND] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 57.3%
YoY- 3.48%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 65,744 210,299 147,613 101,599 54,118 216,246 165,773 -46.05%
PBT 13,766 29,835 17,311 11,871 7,043 27,261 21,241 -25.13%
Tax -3,221 -7,971 -4,288 -2,924 -1,355 -6,881 -5,289 -28.17%
NP 10,545 21,864 13,023 8,947 5,688 20,380 15,952 -24.13%
-
NP to SH 10,545 21,864 13,023 8,947 5,688 20,380 15,952 -24.13%
-
Tax Rate 23.40% 26.72% 24.77% 24.63% 19.24% 25.24% 24.90% -
Total Cost 55,199 188,435 134,590 92,652 48,430 195,866 149,821 -48.63%
-
Net Worth 256,314 244,932 233,980 254,537 248,921 244,803 265,406 -2.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 45,357 22,498 22,525 - 18,133 18,303 -
Div Payout % - 207.45% 172.76% 251.76% - 88.98% 114.74% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 256,314 244,932 233,980 254,537 248,921 244,803 265,406 -2.29%
NOSH 457,600 457,600 228,800 228,800 228,800 228,800 228,800 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.04% 10.40% 8.82% 8.81% 10.51% 9.42% 9.62% -
ROE 4.11% 8.93% 5.57% 3.52% 2.29% 8.33% 6.01% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.62 46.36 65.61 45.10 24.13 95.40 72.45 -65.62%
EPS 2.35 4.82 5.77 3.97 2.53 8.93 6.97 -51.58%
DPS 0.00 10.00 10.00 10.00 0.00 8.00 8.00 -
NAPS 0.57 0.54 1.04 1.13 1.11 1.08 1.16 -37.75%
Adjusted Per Share Value based on latest NOSH - 228,800
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.37 45.96 32.26 22.20 11.83 47.26 36.23 -46.04%
EPS 2.30 4.78 2.85 1.96 1.24 4.45 3.49 -24.28%
DPS 0.00 9.91 4.92 4.92 0.00 3.96 4.00 -
NAPS 0.5601 0.5353 0.5113 0.5562 0.544 0.535 0.58 -2.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.28 1.04 1.93 1.85 1.78 1.74 1.73 -
P/RPS 8.75 2.24 2.94 4.10 7.38 1.82 2.39 137.72%
P/EPS 54.58 21.58 33.34 46.58 70.18 19.35 24.81 69.23%
EY 1.83 4.63 3.00 2.15 1.42 5.17 4.03 -40.94%
DY 0.00 9.62 5.18 5.41 0.00 4.60 4.62 -
P/NAPS 2.25 1.93 1.86 1.64 1.60 1.61 1.49 31.65%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 25/02/22 29/11/21 24/08/21 31/05/21 26/02/21 24/11/20 -
Price 1.19 1.24 0.93 1.95 1.85 1.72 1.82 -
P/RPS 8.14 2.67 1.42 4.32 7.67 1.80 2.51 119.25%
P/EPS 50.75 25.72 16.07 49.09 72.94 19.13 26.10 55.84%
EY 1.97 3.89 6.22 2.04 1.37 5.23 3.83 -35.82%
DY 0.00 8.06 10.75 5.13 0.00 4.65 4.40 -
P/NAPS 2.09 2.30 0.89 1.73 1.67 1.59 1.57 21.03%

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