[COCOLND] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 56,474 65,744 62,686 46,014 47,481 54,118 50,473 7.80% QoQ % -14.10% 4.88% 36.23% -3.09% -12.26% 7.22% - Horiz. % 111.89% 130.26% 124.20% 91.17% 94.07% 107.22% 100.00%
PBT 6,802 13,766 12,524 5,440 4,828 7,043 6,020 8.51% QoQ % -50.59% 9.92% 130.22% 12.68% -31.45% 16.99% - Horiz. % 112.99% 228.67% 208.04% 90.37% 80.20% 116.99% 100.00%
Tax -2,148 -3,221 -3,683 -1,364 -1,569 -1,355 -1,592 22.17% QoQ % 33.31% 12.54% -170.01% 13.07% -15.79% 14.89% - Horiz. % 134.92% 202.32% 231.34% 85.68% 98.56% 85.11% 100.00%
NP 4,654 10,545 8,841 4,076 3,259 5,688 4,428 3.38% QoQ % -55.87% 19.27% 116.90% 25.07% -42.70% 28.46% - Horiz. % 105.10% 238.14% 199.66% 92.05% 73.60% 128.46% 100.00%
NP to SH 4,654 10,545 8,841 4,076 3,259 5,688 4,428 3.38% QoQ % -55.87% 19.27% 116.90% 25.07% -42.70% 28.46% - Horiz. % 105.10% 238.14% 199.66% 92.05% 73.60% 128.46% 100.00%
Tax Rate 31.58 % 23.40 % 29.41 % 25.07 % 32.50 % 19.24 % 26.45 % 12.58% QoQ % 34.96% -20.44% 17.31% -22.86% 68.92% -27.26% - Horiz. % 119.40% 88.47% 111.19% 94.78% 122.87% 72.74% 100.00%
Total Cost 51,820 55,199 53,845 41,938 44,222 48,430 46,045 8.22% QoQ % -6.12% 2.51% 28.39% -5.16% -8.69% 5.18% - Horiz. % 112.54% 119.88% 116.94% 91.08% 96.04% 105.18% 100.00%
Net Worth 260,915 256,314 244,932 233,980 254,537 248,921 244,803 4.35% QoQ % 1.79% 4.65% 4.68% -8.08% 2.26% 1.68% - Horiz. % 106.58% 104.70% 100.05% 95.58% 103.98% 101.68% 100.00%
Dividend 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 22,525 - 18,133 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 124.22% 0.00% 100.00%
Div Payout % - % - % - % - % 691.18 % - % 409.52 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 168.78% 0.00% 100.00%
Equity 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 260,915 256,314 244,932 233,980 254,537 248,921 244,803 4.35% QoQ % 1.79% 4.65% 4.68% -8.08% 2.26% 1.68% - Horiz. % 106.58% 104.70% 100.05% 95.58% 103.98% 101.68% 100.00%
NOSH 449,854 449,675 453,579 224,981 225,254 224,254 226,670 58.12% QoQ % 0.04% -0.86% 101.61% -0.12% 0.45% -1.07% - Horiz. % 198.46% 198.38% 200.11% 99.25% 99.38% 98.93% 100.00%
Ratio Analysis 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.24 % 16.04 % 14.10 % 8.86 % 6.86 % 10.51 % 8.77 % -4.08% QoQ % -48.63% 13.76% 59.14% 29.15% -34.73% 19.84% - Horiz. % 93.96% 182.90% 160.78% 101.03% 78.22% 119.84% 100.00%
ROE 1.78 % 4.11 % 3.61 % 1.74 % 1.28 % 2.29 % 1.81 % -1.11% QoQ % -56.69% 13.85% 107.47% 35.94% -44.10% 26.52% - Horiz. % 98.34% 227.07% 199.45% 96.13% 70.72% 126.52% 100.00%
Per Share 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.55 14.62 13.82 20.45 21.08 24.13 22.27 -31.85% QoQ % -14.16% 5.79% -32.42% -2.99% -12.64% 8.35% - Horiz. % 56.35% 65.65% 62.06% 91.83% 94.66% 108.35% 100.00%
EPS 1.03 2.35 1.95 1.81 1.45 2.53 1.95 -34.73% QoQ % -56.17% 20.51% 7.73% 24.83% -42.69% 29.74% - Horiz. % 52.82% 120.51% 100.00% 92.82% 74.36% 129.74% 100.00%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 8.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 125.00% 0.00% 100.00%
NAPS 0.5800 0.5700 0.5400 1.0400 1.1300 1.1100 1.0800 -34.01% QoQ % 1.75% 5.56% -48.08% -7.96% 1.80% 2.78% - Horiz. % 53.70% 52.78% 50.00% 96.30% 104.63% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 457,600 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 12.34 14.37 13.70 10.06 10.38 11.83 11.03 7.79% QoQ % -14.13% 4.89% 36.18% -3.08% -12.26% 7.25% - Horiz. % 111.88% 130.28% 124.21% 91.21% 94.11% 107.25% 100.00%
EPS 1.02 2.30 1.93 0.89 0.71 1.24 0.97 3.42% QoQ % -55.65% 19.17% 116.85% 25.35% -42.74% 27.84% - Horiz. % 105.15% 237.11% 198.97% 91.75% 73.20% 127.84% 100.00%
DPS 0.00 0.00 0.00 0.00 4.92 0.00 3.96 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 124.24% 0.00% 100.00%
NAPS 0.5702 0.5601 0.5353 0.5113 0.5562 0.5440 0.5350 4.35% QoQ % 1.80% 4.63% 4.69% -8.07% 2.24% 1.68% - Horiz. % 106.58% 104.69% 100.06% 95.57% 103.96% 101.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.4500 1.2800 1.0400 1.9300 1.8500 1.7800 1.7400 -
P/RPS 11.55 8.75 7.53 9.44 8.78 7.38 7.81 29.90% QoQ % 32.00% 16.20% -20.23% 7.52% 18.97% -5.51% - Horiz. % 147.89% 112.04% 96.41% 120.87% 112.42% 94.49% 100.00%
P/EPS 140.16 54.58 53.36 106.53 127.87 70.18 89.07 35.40% QoQ % 156.80% 2.29% -49.91% -16.69% 82.20% -21.21% - Horiz. % 157.36% 61.28% 59.91% 119.60% 143.56% 78.79% 100.00%
EY 0.71 1.83 1.87 0.94 0.78 1.42 1.12 -26.27% QoQ % -61.20% -2.14% 98.94% 20.51% -45.07% 26.79% - Horiz. % 63.39% 163.39% 166.96% 83.93% 69.64% 126.79% 100.00%
DY 0.00 0.00 0.00 0.00 5.41 0.00 4.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 117.61% 0.00% 100.00%
P/NAPS 2.50 2.25 1.93 1.86 1.64 1.60 1.61 34.20% QoQ % 11.11% 16.58% 3.76% 13.41% 2.50% -0.62% - Horiz. % 155.28% 139.75% 119.88% 115.53% 101.86% 99.38% 100.00%
Price Multiplier on Announcement Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 - 29/11/21 24/08/21 - 26/02/21 -
Price 1.4800 1.1900 1.2400 0.9300 1.9500 1.8500 1.7200 -
P/RPS 11.79 8.14 8.97 4.55 9.25 7.67 7.72 32.72% QoQ % 44.84% -9.25% 97.14% -50.81% 20.60% -0.65% - Horiz. % 152.72% 105.44% 116.19% 58.94% 119.82% 99.35% 100.00%
P/EPS 143.06 50.75 63.62 51.33 134.78 72.94 88.05 38.33% QoQ % 181.89% -20.23% 23.94% -61.92% 84.78% -17.16% - Horiz. % 162.48% 57.64% 72.25% 58.30% 153.07% 82.84% 100.00%
EY 0.70 1.97 1.57 1.95 0.74 1.37 1.14 -27.82% QoQ % -64.47% 25.48% -19.49% 163.51% -45.99% 20.18% - Horiz. % 61.40% 172.81% 137.72% 171.05% 64.91% 120.18% 100.00%
DY 0.00 0.00 0.00 0.00 5.13 0.00 4.65 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 110.32% 0.00% 100.00%
P/NAPS 2.55 2.09 2.30 0.89 1.73 1.67 1.59 37.13% QoQ % 22.01% -9.13% 158.43% -48.55% 3.59% 5.03% - Horiz. % 160.38% 131.45% 144.65% 55.97% 108.81% 105.03% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CHB_Mar 2022.pdf 
