[COCOLND] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.97%
YoY- 55.69%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 67,360 62,531 73,319 58,916 61,668 67,742 72,650 -4.91%
PBT 13,560 10,328 14,497 9,234 10,421 10,609 13,062 2.52%
Tax -2,755 -2,460 -3,906 -2,664 -2,872 -2,598 -3,216 -9.80%
NP 10,805 7,868 10,591 6,570 7,549 8,011 9,846 6.39%
-
NP to SH 10,805 7,868 10,591 6,570 7,549 8,011 9,846 6.39%
-
Tax Rate 20.32% 23.82% 26.94% 28.85% 27.56% 24.49% 24.62% -
Total Cost 56,555 54,663 62,728 52,346 54,119 59,731 62,804 -6.75%
-
Net Worth 215,071 210,496 203,631 236,725 229,901 226,435 217,847 -0.85%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 6,864 4,288 38,602 - 4,288 -
Div Payout % - - 64.81% 65.27% 511.36% - 43.55% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 215,071 210,496 203,631 236,725 229,901 226,435 217,847 -0.85%
NOSH 228,800 228,800 228,800 171,540 171,568 171,541 171,533 21.19%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.04% 12.58% 14.45% 11.15% 12.24% 11.83% 13.55% -
ROE 5.02% 3.74% 5.20% 2.78% 3.28% 3.54% 4.52% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 29.44 27.33 32.05 34.35 35.94 39.49 42.35 -21.54%
EPS 4.72 3.44 4.63 3.83 4.40 4.67 5.74 -12.23%
DPS 0.00 0.00 3.00 2.50 22.50 0.00 2.50 -
NAPS 0.94 0.92 0.89 1.38 1.34 1.32 1.27 -18.19%
Adjusted Per Share Value based on latest NOSH - 171,540
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 14.72 13.66 16.02 12.88 13.48 14.80 15.88 -4.93%
EPS 2.36 1.72 2.31 1.44 1.65 1.75 2.15 6.41%
DPS 0.00 0.00 1.50 0.94 8.44 0.00 0.94 -
NAPS 0.47 0.46 0.445 0.5173 0.5024 0.4948 0.4761 -0.85%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.02 2.30 2.08 2.52 2.45 1.91 1.53 -
P/RPS 6.86 8.42 6.49 7.34 6.82 4.84 3.61 53.47%
P/EPS 42.77 66.88 44.93 65.80 55.68 40.90 26.66 37.08%
EY 2.34 1.50 2.23 1.52 1.80 2.45 3.75 -26.99%
DY 0.00 0.00 1.44 0.99 9.18 0.00 1.63 -
P/NAPS 2.15 2.50 2.34 1.83 1.83 1.45 1.20 47.56%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 25/02/16 25/11/15 24/08/15 25/05/15 26/02/15 -
Price 1.88 1.96 2.34 2.04 2.71 2.06 1.80 -
P/RPS 6.39 7.17 7.30 5.94 7.54 5.22 4.25 31.27%
P/EPS 39.81 57.00 50.55 53.26 61.59 44.11 31.36 17.25%
EY 2.51 1.75 1.98 1.88 1.62 2.27 3.19 -14.78%
DY 0.00 0.00 1.28 1.23 8.30 0.00 1.39 -
P/NAPS 2.00 2.13 2.63 1.48 2.02 1.56 1.42 25.67%

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