[COCOLND] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 15.03%
YoY- -5.4%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 254,292 259,782 258,820 248,656 255,118 221,490 165,344 7.43%
PBT 44,520 47,776 42,060 21,744 22,754 32,008 17,794 16.49%
Tax -11,958 -10,430 -10,940 -6,040 -6,154 -7,470 -2,614 28.81%
NP 32,562 37,346 31,120 15,704 16,600 24,538 15,180 13.55%
-
NP to SH 32,562 37,346 31,120 15,704 16,600 24,538 15,180 13.55%
-
Tax Rate 26.86% 21.83% 26.01% 27.78% 27.05% 23.34% 14.69% -
Total Cost 221,730 222,436 227,700 232,952 238,518 196,952 150,164 6.70%
-
Net Worth 233,375 215,071 229,883 212,586 202,355 195,617 182,022 4.22%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 77,199 8,572 8,574 8,579 - -
Div Payout % - - 248.07% 54.59% 51.65% 34.97% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 233,375 215,071 229,883 212,586 202,355 195,617 182,022 4.22%
NOSH 228,800 228,800 171,554 171,441 171,487 171,594 171,719 4.89%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.80% 14.38% 12.02% 6.32% 6.51% 11.08% 9.18% -
ROE 13.95% 17.36% 13.54% 7.39% 8.20% 12.54% 8.34% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 111.14 113.54 150.87 145.04 148.77 129.08 96.29 2.41%
EPS 14.24 16.32 18.14 9.16 9.68 14.30 8.84 8.26%
DPS 0.00 0.00 45.00 5.00 5.00 5.00 0.00 -
NAPS 1.02 0.94 1.34 1.24 1.18 1.14 1.06 -0.63%
Adjusted Per Share Value based on latest NOSH - 171,389
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 55.57 56.77 56.56 54.34 55.75 48.40 36.13 7.43%
EPS 7.12 8.16 6.80 3.43 3.63 5.36 3.32 13.54%
DPS 0.00 0.00 16.87 1.87 1.87 1.87 0.00 -
NAPS 0.51 0.47 0.5024 0.4646 0.4422 0.4275 0.3978 4.22%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 3.05 2.02 2.45 2.02 2.32 2.40 2.05 -
P/RPS 2.74 1.78 1.62 1.39 1.56 1.86 2.13 4.28%
P/EPS 21.43 12.38 13.51 22.05 23.97 16.78 23.19 -1.30%
EY 4.67 8.08 7.40 4.53 4.17 5.96 4.31 1.34%
DY 0.00 0.00 18.37 2.48 2.16 2.08 0.00 -
P/NAPS 2.99 2.15 1.83 1.63 1.97 2.11 1.93 7.56%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 27/08/12 25/08/11 -
Price 2.86 1.88 2.71 1.83 2.25 2.16 1.96 -
P/RPS 2.57 1.66 1.80 1.26 1.51 1.67 2.04 3.92%
P/EPS 20.10 11.52 14.94 19.98 23.24 15.10 22.17 -1.61%
EY 4.98 8.68 6.69 5.01 4.30 6.62 4.51 1.66%
DY 0.00 0.00 16.61 2.73 2.22 2.31 0.00 -
P/NAPS 2.80 2.00 2.02 1.48 1.91 1.89 1.85 7.14%

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