[COCOLND] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 37.6%
YoY- 80.36%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 77,687 73,319 72,650 66,949 58,210 51,401 38,445 12.42%
PBT 20,036 14,497 13,062 10,120 5,984 9,836 1,582 52.61%
Tax -3,136 -3,906 -3,216 -2,157 -1,569 -1,119 2,704 -
NP 16,900 10,591 9,846 7,963 4,415 8,717 4,286 25.66%
-
NP to SH 16,900 10,591 9,846 7,963 4,415 8,717 4,286 25.66%
-
Tax Rate 15.65% 26.94% 24.62% 21.31% 26.22% 11.38% -170.92% -
Total Cost 60,787 62,728 62,804 58,986 53,795 42,684 34,159 10.07%
-
Net Worth 240,239 203,631 217,847 207,655 195,796 188,753 132,966 10.35%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 22,880 6,864 4,288 2,574 2,146 5,147 2,526 44.33%
Div Payout % 135.38% 64.81% 43.55% 32.33% 48.63% 59.06% 58.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 240,239 203,631 217,847 207,655 195,796 188,753 132,966 10.35%
NOSH 228,800 228,800 171,533 171,616 171,750 171,594 132,966 9.45%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 21.75% 14.45% 13.55% 11.89% 7.58% 16.96% 11.15% -
ROE 7.03% 5.20% 4.52% 3.83% 2.25% 4.62% 3.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.95 32.05 42.35 39.01 33.89 29.95 28.91 2.71%
EPS 7.39 4.63 5.74 4.64 2.57 5.08 3.23 14.77%
DPS 10.00 3.00 2.50 1.50 1.25 3.00 1.90 31.85%
NAPS 1.05 0.89 1.27 1.21 1.14 1.10 1.00 0.81%
Adjusted Per Share Value based on latest NOSH - 171,616
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.98 16.02 15.88 14.63 12.72 11.23 8.40 12.43%
EPS 3.69 2.31 2.15 1.74 0.96 1.90 0.94 25.57%
DPS 5.00 1.50 0.94 0.56 0.47 1.12 0.55 44.41%
NAPS 0.525 0.445 0.4761 0.4538 0.4279 0.4125 0.2906 10.34%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.01 2.08 1.53 2.14 2.31 2.18 2.44 -
P/RPS 5.92 6.49 3.61 5.49 6.82 7.28 8.44 -5.73%
P/EPS 27.21 44.93 26.66 46.12 89.86 42.91 75.70 -15.66%
EY 3.67 2.23 3.75 2.17 1.11 2.33 1.32 18.56%
DY 4.98 1.44 1.63 0.70 0.54 1.38 0.78 36.16%
P/NAPS 1.91 2.34 1.20 1.77 2.03 1.98 2.44 -3.99%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 25/02/16 26/02/15 27/02/14 27/02/13 27/02/12 22/02/11 -
Price 2.15 2.34 1.80 2.09 2.07 2.39 2.30 -
P/RPS 6.33 7.30 4.25 5.36 6.11 7.98 7.95 -3.72%
P/EPS 29.11 50.55 31.36 45.04 80.53 47.05 71.35 -13.86%
EY 3.44 1.98 3.19 2.22 1.24 2.13 1.40 16.14%
DY 4.65 1.28 1.39 0.72 0.60 1.26 0.83 33.23%
P/NAPS 2.05 2.63 1.42 1.73 1.82 2.17 2.30 -1.89%

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