[COCOLND] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.96%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 245,116 256,633 254,457 259,934 251,101 250,813 250,000 -0.32%
PBT 40,933 36,290 41,930 47,028 40,352 23,442 25,542 8.17%
Tax -9,514 -7,916 -10,689 -11,161 -10,845 -7,346 -6,760 5.85%
NP 31,418 28,374 31,241 35,866 29,506 16,096 18,782 8.94%
-
NP to SH 31,418 28,374 32,574 35,866 29,506 16,096 18,782 8.94%
-
Tax Rate 23.24% 21.81% 25.49% 23.73% 26.88% 31.34% 26.47% -
Total Cost 213,697 228,258 223,216 224,068 221,594 234,717 231,217 -1.30%
-
Net Worth 260,831 240,239 240,239 221,936 236,739 216,368 207,615 3.87%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 30,506 18,304 - - 57,183 11,448 11,438 17.75%
Div Payout % 97.10% 64.51% - - 193.80% 71.12% 60.90% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 260,831 240,239 240,239 221,936 236,739 216,368 207,615 3.87%
NOSH 228,800 228,800 228,800 228,800 171,550 171,721 171,583 4.91%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.82% 11.06% 12.28% 13.80% 11.75% 6.42% 7.51% -
ROE 12.05% 11.81% 13.56% 16.16% 12.46% 7.44% 9.05% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 107.13 112.16 111.21 113.61 146.37 146.06 145.70 -4.99%
EPS 13.73 12.40 13.65 15.68 17.20 9.37 10.95 3.84%
DPS 13.33 8.00 0.00 0.00 33.33 6.67 6.67 12.22%
NAPS 1.14 1.05 1.05 0.97 1.38 1.26 1.21 -0.98%
Adjusted Per Share Value based on latest NOSH - 228,800
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 53.57 56.08 55.61 56.80 54.87 54.81 54.63 -0.32%
EPS 6.87 6.20 7.12 7.84 6.45 3.52 4.10 8.97%
DPS 6.67 4.00 0.00 0.00 12.50 2.50 2.50 17.76%
NAPS 0.57 0.525 0.525 0.485 0.5174 0.4728 0.4537 3.87%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.94 2.15 2.80 1.94 2.52 1.68 2.20 -
P/RPS 1.81 1.92 2.52 1.71 1.72 1.15 1.51 3.06%
P/EPS 14.13 17.34 19.67 12.38 14.65 17.92 20.10 -5.70%
EY 7.08 5.77 5.08 8.08 6.83 5.58 4.98 6.03%
DY 6.87 3.72 0.00 0.00 13.23 3.97 3.03 14.61%
P/NAPS 1.70 2.05 2.67 2.00 1.83 1.33 1.82 -1.12%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 26/11/18 27/11/17 28/11/16 25/11/15 24/11/14 25/11/13 -
Price 2.13 2.05 2.81 1.97 2.04 1.71 2.16 -
P/RPS 1.99 1.83 2.53 1.73 1.39 1.17 1.48 5.05%
P/EPS 15.51 16.53 19.74 12.57 11.86 18.24 19.73 -3.92%
EY 6.45 6.05 5.07 7.96 8.43 5.48 5.07 4.09%
DY 6.26 3.90 0.00 0.00 16.34 3.90 3.09 12.48%
P/NAPS 1.87 1.95 2.68 2.03 1.48 1.36 1.79 0.73%

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