[COCOLND] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 18.66%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 248,706 253,952 254,292 259,782 258,820 248,656 255,118 -0.42%
PBT 44,378 36,560 44,520 47,776 42,060 21,744 22,754 11.77%
Tax -10,344 -7,920 -11,958 -10,430 -10,940 -6,040 -6,154 9.03%
NP 34,034 28,640 32,562 37,346 31,120 15,704 16,600 12.70%
-
NP to SH 34,034 28,640 32,562 37,346 31,120 15,704 16,600 12.70%
-
Tax Rate 23.31% 21.66% 26.86% 21.83% 26.01% 27.78% 27.05% -
Total Cost 214,672 225,312 221,730 222,436 227,700 232,952 238,518 -1.73%
-
Net Worth 253,968 233,375 233,375 215,071 229,883 212,586 202,355 3.85%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 77,199 8,572 8,574 -
Div Payout % - - - - 248.07% 54.59% 51.65% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 253,968 233,375 233,375 215,071 229,883 212,586 202,355 3.85%
NOSH 228,800 228,800 228,800 228,800 171,554 171,441 171,487 4.92%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.68% 11.28% 12.80% 14.38% 12.02% 6.32% 6.51% -
ROE 13.40% 12.27% 13.95% 17.36% 13.54% 7.39% 8.20% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 108.70 110.99 111.14 113.54 150.87 145.04 148.77 -5.09%
EPS 14.88 12.52 14.24 16.32 18.14 9.16 9.68 7.42%
DPS 0.00 0.00 0.00 0.00 45.00 5.00 5.00 -
NAPS 1.11 1.02 1.02 0.94 1.34 1.24 1.18 -1.01%
Adjusted Per Share Value based on latest NOSH - 228,800
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 54.35 55.50 55.57 56.77 56.56 54.34 55.75 -0.42%
EPS 7.44 6.26 7.12 8.16 6.80 3.43 3.63 12.69%
DPS 0.00 0.00 0.00 0.00 16.87 1.87 1.87 -
NAPS 0.555 0.51 0.51 0.47 0.5024 0.4646 0.4422 3.85%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.83 2.26 3.05 2.02 2.45 2.02 2.32 -
P/RPS 1.68 2.04 2.74 1.78 1.62 1.39 1.56 1.24%
P/EPS 12.30 18.05 21.43 12.38 13.51 22.05 23.97 -10.51%
EY 8.13 5.54 4.67 8.08 7.40 4.53 4.17 11.76%
DY 0.00 0.00 0.00 0.00 18.37 2.48 2.16 -
P/NAPS 1.65 2.22 2.99 2.15 1.83 1.63 1.97 -2.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 30/08/18 28/08/17 29/08/16 24/08/15 25/08/14 26/08/13 -
Price 1.87 2.29 2.86 1.88 2.71 1.83 2.25 -
P/RPS 1.72 2.06 2.57 1.66 1.80 1.26 1.51 2.19%
P/EPS 12.57 18.29 20.10 11.52 14.94 19.98 23.24 -9.73%
EY 7.95 5.47 4.98 8.68 6.69 5.01 4.30 10.78%
DY 0.00 0.00 0.00 0.00 16.61 2.73 2.22 -
P/NAPS 1.68 2.25 2.80 2.00 2.02 1.48 1.91 -2.11%

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