[COCOLND] QoQ Quarter 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- -46.82%
YoY- 14.23%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 76,310 63,697 63,412 63,734 77,687 65,060 67,360 8.64%
PBT 14,378 9,188 10,251 12,009 20,036 11,383 13,560 3.97%
Tax -4,294 -2,038 -2,958 -3,021 -3,136 -3,156 -2,755 34.32%
NP 10,084 7,150 7,293 8,988 16,900 8,227 10,805 -4.48%
-
NP to SH 10,084 7,150 7,293 8,988 16,900 8,227 10,805 -4.48%
-
Tax Rate 29.87% 22.18% 28.86% 25.16% 15.65% 27.73% 20.32% -
Total Cost 66,226 56,547 56,119 54,746 60,787 56,833 56,555 11.06%
-
Net Worth 249,392 240,239 233,375 226,512 240,239 221,936 215,071 10.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 29,744 - - - 22,880 - - -
Div Payout % 294.96% - - - 135.38% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 249,392 240,239 233,375 226,512 240,239 221,936 215,071 10.34%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 228,800 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.21% 11.23% 11.50% 14.10% 21.75% 12.65% 16.04% -
ROE 4.04% 2.98% 3.13% 3.97% 7.03% 3.71% 5.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 33.35 27.84 27.72 27.86 33.95 28.44 29.44 8.64%
EPS 4.41 3.13 3.19 3.93 7.39 3.60 4.72 -4.41%
DPS 13.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.09 1.05 1.02 0.99 1.05 0.97 0.94 10.34%
Adjusted Per Share Value based on latest NOSH - 228,800
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.68 13.92 13.86 13.93 16.98 14.22 14.72 8.66%
EPS 2.20 1.56 1.59 1.96 3.69 1.80 2.36 -4.56%
DPS 6.50 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.545 0.525 0.51 0.495 0.525 0.485 0.47 10.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.61 2.80 3.05 2.46 2.01 1.94 2.02 -
P/RPS 7.83 10.06 11.00 8.83 5.92 6.82 6.86 9.19%
P/EPS 59.22 89.60 95.69 62.62 27.21 53.95 42.77 24.15%
EY 1.69 1.12 1.05 1.60 3.67 1.85 2.34 -19.45%
DY 4.98 0.00 0.00 0.00 4.98 0.00 0.00 -
P/NAPS 2.39 2.67 2.99 2.48 1.91 2.00 2.15 7.28%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 28/08/17 29/05/17 28/02/17 28/11/16 29/08/16 -
Price 2.60 2.81 2.86 2.80 2.15 1.97 1.88 -
P/RPS 7.80 10.09 10.32 10.05 6.33 6.93 6.39 14.17%
P/EPS 58.99 89.92 89.73 71.28 29.11 54.79 39.81 29.88%
EY 1.70 1.11 1.11 1.40 3.44 1.83 2.51 -22.82%
DY 5.00 0.00 0.00 0.00 4.65 0.00 0.00 -
P/NAPS 2.39 2.68 2.80 2.83 2.05 2.03 2.00 12.57%

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