[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.77%
YoY- -35.27%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 623,856 675,536 764,369 760,960 787,170 931,396 719,133 -9.04%
PBT 126,310 124,232 117,596 118,933 120,208 121,280 191,321 -24.19%
Tax -34 188 1,262 1,337 -862 1,756 -685 -86.51%
NP 126,276 124,420 118,858 120,270 119,346 123,036 190,636 -24.03%
-
NP to SH 126,276 124,420 118,858 120,270 119,346 123,036 190,636 -24.03%
-
Tax Rate 0.03% -0.15% -1.07% -1.12% 0.72% -1.45% 0.36% -
Total Cost 497,580 551,116 645,511 640,689 667,824 808,360 528,497 -3.94%
-
Net Worth 907,457 860,169 835,673 807,865 814,693 780,419 770,533 11.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 27,052 54,095 31,894 42,516 36,721 73,396 46,880 -30.71%
Div Payout % 21.42% 43.48% 26.83% 35.35% 30.77% 59.65% 24.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 907,457 860,169 835,673 807,865 814,693 780,419 770,533 11.53%
NOSH 483,075 482,996 483,243 483,144 483,182 482,872 483,305 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.24% 18.42% 15.55% 15.81% 15.16% 13.21% 26.51% -
ROE 13.92% 14.46% 14.22% 14.89% 14.65% 15.77% 24.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 129.14 139.86 158.17 157.50 162.91 192.89 148.79 -9.01%
EPS 26.14 25.76 24.60 24.89 24.70 25.48 39.45 -24.01%
DPS 5.60 11.20 6.60 8.80 7.60 15.20 9.70 -30.68%
NAPS 1.8785 1.7809 1.7293 1.6721 1.6861 1.6162 1.5943 11.56%
Adjusted Per Share Value based on latest NOSH - 483,069
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 113.62 123.03 139.21 138.58 143.36 169.62 130.97 -9.04%
EPS 23.00 22.66 21.65 21.90 21.74 22.41 34.72 -24.02%
DPS 4.93 9.85 5.81 7.74 6.69 13.37 8.54 -30.69%
NAPS 1.6526 1.5665 1.5219 1.4713 1.4837 1.4213 1.4033 11.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.16 1.99 2.00 1.75 1.88 1.99 1.93 -
P/RPS 1.67 1.42 1.26 1.11 1.15 1.03 1.30 18.19%
P/EPS 8.26 7.73 8.13 7.03 7.61 7.81 4.89 41.87%
EY 12.10 12.94 12.30 14.22 13.14 12.80 20.44 -29.52%
DY 2.59 5.63 3.30 5.03 4.04 7.64 5.03 -35.78%
P/NAPS 1.15 1.12 1.16 1.05 1.11 1.23 1.21 -3.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 -
Price 2.75 2.18 2.02 2.00 1.87 1.88 2.40 -
P/RPS 2.13 1.56 1.28 1.27 1.15 0.97 1.61 20.53%
P/EPS 10.52 8.46 8.21 8.03 7.57 7.38 6.08 44.17%
EY 9.51 11.82 12.18 12.45 13.21 13.55 16.44 -30.59%
DY 2.04 5.14 3.27 4.40 4.06 8.09 4.04 -36.61%
P/NAPS 1.46 1.22 1.17 1.20 1.11 1.16 1.51 -2.22%

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