[COCOLND] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.66%
YoY- -17.12%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 62,531 67,742 59,254 67,930 51,917 38,998 35,207 10.03%
PBT 10,328 10,609 4,662 5,518 6,439 4,045 5,022 12.75%
Tax -2,460 -2,598 -1,249 -1,414 -1,487 -686 -940 17.37%
NP 7,868 8,011 3,413 4,104 4,952 3,359 4,082 11.54%
-
NP to SH 7,868 8,011 3,413 4,104 4,952 3,359 4,082 11.54%
-
Tax Rate 23.82% 24.49% 26.79% 25.63% 23.09% 16.96% 18.72% -
Total Cost 54,663 59,731 55,841 63,826 46,965 35,639 31,125 9.83%
-
Net Worth 210,496 226,435 210,954 200,907 193,624 179,946 105,651 12.16%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 3,001 -
Div Payout % - - - - - - 73.53% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 210,496 226,435 210,954 200,907 193,624 179,946 105,651 12.16%
NOSH 228,800 171,541 171,507 171,715 171,349 171,377 120,058 11.33%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.58% 11.83% 5.76% 6.04% 9.54% 8.61% 11.59% -
ROE 3.74% 3.54% 1.62% 2.04% 2.56% 1.87% 3.86% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.33 39.49 34.55 39.56 30.30 22.76 29.32 -1.16%
EPS 3.44 4.67 1.99 2.39 2.89 1.96 3.40 0.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.92 1.32 1.23 1.17 1.13 1.05 0.88 0.74%
Adjusted Per Share Value based on latest NOSH - 171,715
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 13.66 14.80 12.95 14.84 11.35 8.52 7.69 10.03%
EPS 1.72 1.75 0.75 0.90 1.08 0.73 0.89 11.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.66 -
NAPS 0.46 0.4948 0.461 0.439 0.4231 0.3932 0.2309 12.16%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.30 1.91 2.16 2.04 2.30 2.23 1.44 -
P/RPS 8.42 4.84 6.25 5.16 7.59 9.80 4.91 9.39%
P/EPS 66.88 40.90 108.54 85.36 79.58 113.78 42.35 7.90%
EY 1.50 2.45 0.92 1.17 1.26 0.88 2.36 -7.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
P/NAPS 2.50 1.45 1.76 1.74 2.04 2.12 1.64 7.27%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 -
Price 1.96 2.06 2.20 2.50 2.06 2.10 1.33 -
P/RPS 7.17 5.22 6.37 6.32 6.80 9.23 4.54 7.90%
P/EPS 57.00 44.11 110.55 104.60 71.28 107.14 39.12 6.46%
EY 1.75 2.27 0.90 0.96 1.40 0.93 2.56 -6.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
P/NAPS 2.13 1.56 1.79 2.14 1.82 2.00 1.51 5.89%

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