[COCOLND] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.32%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 216,472 244,100 262,276 257,464 254,936 250,124 270,968 -3.66%
PBT 28,172 25,884 43,108 43,776 48,036 41,312 42,436 -6.59%
Tax -5,420 -5,376 -9,436 -9,484 -12,084 -9,840 -10,392 -10.27%
NP 22,752 20,508 33,672 34,292 35,952 31,472 32,044 -5.54%
-
NP to SH 22,752 20,508 33,672 34,292 35,952 31,472 32,044 -5.54%
-
Tax Rate 19.24% 20.77% 21.89% 21.66% 25.16% 23.82% 24.49% -
Total Cost 193,720 223,592 228,604 223,172 218,984 218,652 238,924 -3.43%
-
Net Worth 248,921 256,256 244,816 226,512 226,512 210,496 226,435 1.58%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 248,921 256,256 244,816 226,512 226,512 210,496 226,435 1.58%
NOSH 228,800 228,800 228,800 228,800 228,800 228,800 171,541 4.91%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 10.51% 8.40% 12.84% 13.32% 14.10% 12.58% 11.83% -
ROE 9.14% 8.00% 13.75% 15.14% 15.87% 14.95% 14.15% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 96.53 106.69 114.63 112.53 111.42 109.32 157.96 -7.87%
EPS 10.12 8.96 14.72 15.00 15.72 13.76 18.68 -9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.07 0.99 0.99 0.92 1.32 -2.84%
Adjusted Per Share Value based on latest NOSH - 228,800
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 47.31 53.34 57.32 56.26 55.71 54.66 59.22 -3.66%
EPS 4.97 4.48 7.36 7.49 7.86 6.88 7.00 -5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.544 0.56 0.535 0.495 0.495 0.46 0.4948 1.59%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.78 1.51 1.95 2.46 2.46 2.30 1.91 -
P/RPS 1.84 1.42 1.70 2.19 2.21 2.10 1.21 7.22%
P/EPS 17.54 16.85 13.25 16.41 15.66 16.72 10.22 9.41%
EY 5.70 5.94 7.55 6.09 6.39 5.98 9.78 -8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.35 1.82 2.48 2.48 2.50 1.45 1.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 27/05/20 21/05/19 24/05/18 29/05/17 30/05/16 25/05/15 -
Price 1.85 1.94 1.96 2.30 2.80 1.96 2.06 -
P/RPS 1.92 1.82 1.71 2.04 2.51 1.79 1.30 6.70%
P/EPS 18.23 21.64 13.32 15.35 17.82 14.25 11.03 8.72%
EY 5.48 4.62 7.51 6.52 5.61 7.02 9.07 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.73 1.83 2.32 2.83 2.13 1.56 1.14%

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