[COCOLND] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.92%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 65,060 58,916 63,782 59,941 54,253 39,921 37,290 9.71%
PBT 11,383 9,234 6,710 7,780 6,003 2,926 105 118.20%
Tax -3,156 -2,664 -2,490 -1,993 -1,468 -41 332 -
NP 8,227 6,570 4,220 5,787 4,535 2,885 437 63.02%
-
NP to SH 8,227 6,570 4,220 5,787 4,535 2,885 437 63.02%
-
Tax Rate 27.73% 28.85% 37.11% 25.62% 24.45% 1.40% -316.19% -
Total Cost 56,833 52,346 59,562 54,154 49,718 37,036 36,853 7.47%
-
Net Worth 221,936 236,725 216,146 207,782 200,982 183,747 116,961 11.25%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 4,288 4,288 4,293 4,294 4,293 - -
Div Payout % - 65.27% 101.63% 74.18% 94.70% 148.81% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 221,936 236,725 216,146 207,782 200,982 183,747 116,961 11.25%
NOSH 228,800 171,540 171,544 171,721 171,780 171,726 128,529 10.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.65% 11.15% 6.62% 9.65% 8.36% 7.23% 1.17% -
ROE 3.71% 2.78% 1.95% 2.79% 2.26% 1.57% 0.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 28.44 34.35 37.18 34.91 31.58 23.25 29.01 -0.32%
EPS 3.60 3.83 2.46 3.37 2.64 1.68 0.34 48.13%
DPS 0.00 2.50 2.50 2.50 2.50 2.50 0.00 -
NAPS 0.97 1.38 1.26 1.21 1.17 1.07 0.91 1.06%
Adjusted Per Share Value based on latest NOSH - 171,721
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.22 12.88 13.94 13.10 11.86 8.72 8.15 9.71%
EPS 1.80 1.44 0.92 1.26 0.99 0.63 0.10 61.81%
DPS 0.00 0.94 0.94 0.94 0.94 0.94 0.00 -
NAPS 0.485 0.5173 0.4723 0.4541 0.4392 0.4015 0.2556 11.25%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.94 2.52 1.68 2.20 2.56 1.95 2.63 -
P/RPS 6.82 7.34 4.52 6.30 8.11 8.39 9.06 -4.61%
P/EPS 53.95 65.80 68.29 65.28 96.97 116.07 773.53 -35.81%
EY 1.85 1.52 1.46 1.53 1.03 0.86 0.13 55.60%
DY 0.00 0.99 1.49 1.14 0.98 1.28 0.00 -
P/NAPS 2.00 1.83 1.33 1.82 2.19 1.82 2.89 -5.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 24/11/14 25/11/13 26/11/12 22/11/11 22/11/10 -
Price 1.97 2.04 1.71 2.16 2.36 2.00 2.45 -
P/RPS 6.93 5.94 4.60 6.19 7.47 8.60 8.44 -3.22%
P/EPS 54.79 53.26 69.51 64.09 89.39 119.05 720.59 -34.88%
EY 1.83 1.88 1.44 1.56 1.12 0.84 0.14 53.42%
DY 0.00 1.23 1.46 1.16 1.06 1.25 0.00 -
P/NAPS 2.03 1.48 1.36 1.79 2.02 1.87 2.69 -4.57%

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