[COCOLND] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[COCOLND] COCOALAND HOLDINGS BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 20.98%
YoY- 24.14%
Quarter Report
Latest QR
Upcoming QR
COCOLND's Result
COCOLND's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 267,785 273,841 256,434 269,248 245,773 239,221 186,913 6.17%
PBT 44,761 56,988 44,480 36,591 28,421 27,070 24,053 10.90%
Tax -11,661 -12,068 -11,902 -10,075 -7,062 -6,699 -3,268 23.60%
NP 33,100 44,920 32,578 26,516 21,359 20,371 20,785 8.05%
-
NP to SH 33,100 44,920 32,578 26,516 21,359 20,371 20,785 8.05%
-
Tax Rate 26.05% 21.18% 26.76% 27.53% 24.85% 24.75% 13.59% -
Total Cost 234,685 228,921 223,856 242,732 224,414 218,850 166,128 5.92%
-
Net Worth 226,512 226,512 210,496 226,435 210,954 200,907 193,624 2.64%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 29,744 22,880 49,755 12,861 11,148 10,735 9,440 21.06%
Div Payout % 89.86% 50.93% 152.73% 48.51% 52.20% 52.70% 45.42% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 226,512 226,512 210,496 226,435 210,954 200,907 193,624 2.64%
NOSH 228,800 228,800 228,800 171,541 171,507 171,715 171,349 4.93%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.36% 16.40% 12.70% 9.85% 8.69% 8.52% 11.12% -
ROE 14.61% 19.83% 15.48% 11.71% 10.12% 10.14% 10.73% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 117.04 119.69 112.08 156.96 143.30 139.31 109.08 1.18%
EPS 14.47 19.63 14.24 15.46 12.45 11.86 12.13 2.98%
DPS 13.00 10.00 21.75 7.50 6.50 6.25 5.50 15.40%
NAPS 0.99 0.99 0.92 1.32 1.23 1.17 1.13 -2.17%
Adjusted Per Share Value based on latest NOSH - 171,541
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 58.52 59.84 56.04 58.84 53.71 52.28 40.85 6.17%
EPS 7.23 9.82 7.12 5.79 4.67 4.45 4.54 8.06%
DPS 6.50 5.00 10.87 2.81 2.44 2.35 2.06 21.09%
NAPS 0.495 0.495 0.46 0.4948 0.461 0.439 0.4231 2.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.46 2.46 2.30 1.91 2.16 2.04 2.30 -
P/RPS 2.10 2.06 2.05 1.22 1.51 1.46 2.11 -0.07%
P/EPS 17.00 12.53 16.15 12.36 17.34 17.20 18.96 -1.80%
EY 5.88 7.98 6.19 8.09 5.77 5.82 5.27 1.84%
DY 5.28 4.07 9.45 3.93 3.01 3.06 2.39 14.11%
P/NAPS 2.48 2.48 2.50 1.45 1.76 1.74 2.04 3.30%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 30/05/16 25/05/15 26/05/14 28/05/13 28/05/12 -
Price 2.30 2.80 1.96 2.06 2.20 2.50 2.06 -
P/RPS 1.97 2.34 1.75 1.31 1.54 1.79 1.89 0.69%
P/EPS 15.90 14.26 13.77 13.33 17.67 21.07 16.98 -1.08%
EY 6.29 7.01 7.26 7.50 5.66 4.75 5.89 1.10%
DY 5.65 3.57 11.10 3.64 2.95 2.50 2.67 13.30%
P/NAPS 2.32 2.83 2.13 1.56 1.79 2.14 1.82 4.12%

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