[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

Coastal 3rd Quarter 2012.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Annualized Quarter Result
Revenue	623,856	675,536	764,369	760,960	787,170	931,396	719,133	-9.04%
YoY %	-7.65%	-11.62%	0.45%	-3.33%	-15.48%	29.52%	-	-
Horiz. %	86.75%	93.94%	106.29%	105.82%	109.46%	129.52%	100.00%	-
PBT	126,310	124,232	117,596	118,933	120,208	121,280	191,321	-24.19%
YoY %	1.67%	5.64%	-1.12%	-1.06%	-0.88%	-36.61%	-	-
Horiz. %	66.02%	64.93%	61.47%	62.16%	62.83%	63.39%	100.00%	-
Tax	-34	188	1,262	1,337	-862	1,756	-685	-86.51%
YoY %	-118.09%	-85.10%	-5.61%	255.10%	-149.09%	356.35%	-	-
Horiz. %	4.96%	-27.45%	-184.23%	-195.18%	125.84%	-256.35%	100.00%	-
NP	126,276	124,420	118,858	120,270	119,346	123,036	190,636	-24.03%
YoY %	1.49%	4.68%	-1.17%	0.77%	-3.00%	-35.46%	-	-
Horiz. %	66.24%	65.27%	62.35%	63.09%	62.60%	64.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,276	124,420	118,858	120,270	119,346	123,036	190,636	-24.03%
YoY %	1.49%	4.68%	-1.17%	0.77%	-3.00%	-35.46%	-	-
Horiz. %	66.24%	65.27%	62.35%	63.09%	62.60%	64.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.03%	-0.15%	-1.07%	-1.12%	0.72%	-1.45%	0.36%	-
YoY %	120.00%	85.98%	4.46%	-255.56%	149.66%	-502.78%	-	-
Horiz. %	8.33%	-41.67%	-297.22%	-311.11%	200.00%	-402.78%	100.00%	-
Total Cost	497,580	551,116	645,511	640,689	667,824	808,360	528,497	-3.94%
YoY %	-9.71%	-14.62%	0.75%	-4.06%	-17.39%	52.95%	-	-
Horiz. %	94.15%	104.28%	122.14%	121.23%	126.36%	152.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	907,457	860,169	835,673	807,865	814,693	780,419	770,533	11.53%
YoY %	5.50%	2.93%	3.44%	-0.84%	4.39%	1.28%	-	-
Horiz. %	117.77%	111.63%	108.45%	104.84%	105.73%	101.28%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	27,052	54,095	31,894	42,516	36,721	73,396	46,880	-30.71%
YoY %	-49.99%	69.61%	-24.98%	15.78%	-49.97%	56.56%	-	-
Horiz. %	57.70%	115.39%	68.03%	90.69%	78.33%	156.56%	100.00%	-
Div Payout %	21.42%	43.48%	26.83%	35.35%	30.77%	59.65%	24.59%	-
YoY %	-50.74%	62.06%	-24.10%	14.88%	-48.42%	142.58%	-	-
Horiz. %	87.11%	176.82%	109.11%	143.76%	125.13%	242.58%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	907,457	860,169	835,673	807,865	814,693	780,419	770,533	11.53%
YoY %	5.50%	2.93%	3.44%	-0.84%	4.39%	1.28%	-	-
Horiz. %	117.77%	111.63%	108.45%	104.84%	105.73%	101.28%	100.00%	-
NOSH	483,075	482,996	483,243	483,144	483,182	482,872	483,305	-0.03%
YoY %	0.02%	-0.05%	0.02%	-0.01%	0.06%	-0.09%	-	-
Horiz. %	99.95%	99.94%	99.99%	99.97%	99.97%	99.91%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	20.24%	18.42%	15.55%	15.81%	15.16%	13.21%	26.51%	-
YoY %	9.88%	18.46%	-1.64%	4.29%	14.76%	-50.17%	-	-
Horiz. %	76.35%	69.48%	58.66%	59.64%	57.19%	49.83%	100.00%	-
ROE	13.92%	14.46%	14.22%	14.89%	14.65%	15.77%	24.74%	-
YoY %	-3.73%	1.69%	-4.50%	1.64%	-7.10%	-36.26%	-	-
Horiz. %	56.27%	58.45%	57.48%	60.19%	59.22%	63.74%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	129.14	139.86	158.17	157.50	162.91	192.89	148.79	-9.01%
YoY %	-7.66%	-11.58%	0.43%	-3.32%	-15.54%	29.64%	-	-
Horiz. %	86.79%	94.00%	106.30%	105.85%	109.49%	129.64%	100.00%	-
EPS	26.14	25.76	24.60	24.89	24.70	25.48	39.45	-24.01%
YoY %	1.48%	4.72%	-1.17%	0.77%	-3.06%	-35.41%	-	-
Horiz. %	66.26%	65.30%	62.36%	63.09%	62.61%	64.59%	100.00%	-
DPS	5.60	11.20	6.60	8.80	7.60	15.20	9.70	-30.68%
YoY %	-50.00%	69.70%	-25.00%	15.79%	-50.00%	56.70%	-	-
Horiz. %	57.73%	115.46%	68.04%	90.72%	78.35%	156.70%	100.00%	-
NAPS	1.8785	1.7809	1.7293	1.6721	1.6861	1.6162	1.5943	11.56%
YoY %	5.48%	2.98%	3.42%	-0.83%	4.32%	1.37%	-	-
Horiz. %	117.83%	111.70%	108.47%	104.88%	105.76%	101.37%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 483,069
RPS	113.45	122.85	139.01	138.39	143.15	169.38	130.78	-9.04%
YoY %	-7.65%	-11.63%	0.45%	-3.33%	-15.49%	29.52%	-	-
Horiz. %	86.75%	93.94%	106.29%	105.82%	109.46%	129.52%	100.00%	-
EPS	22.96	22.63	21.62	21.87	21.70	22.38	34.67	-24.04%
YoY %	1.46%	4.67%	-1.14%	0.78%	-3.04%	-35.45%	-	-
Horiz. %	66.22%	65.27%	62.36%	63.08%	62.59%	64.55%	100.00%	-
DPS	4.92	9.84	5.80	7.73	6.68	13.35	8.53	-30.73%
YoY %	-50.00%	69.66%	-24.97%	15.72%	-49.96%	56.51%	-	-
Horiz. %	57.68%	115.36%	68.00%	90.62%	78.31%	156.51%	100.00%	-
NAPS	1.6503	1.5643	1.5197	1.4692	1.4816	1.4193	1.4013	11.53%
YoY %	5.50%	2.93%	3.44%	-0.84%	4.39%	1.28%	-	-
Horiz. %	117.77%	111.63%	108.45%	104.85%	105.73%	101.28%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	17.61%	12.70%	13.51%	-3.48%	11.65%	-20.77%	-	-
Horiz. %	128.46%	109.23%	96.92%	85.38%	88.46%	79.23%	100.00%	-
P/EPS	8.26	7.73	8.13	7.03	7.61	7.81	4.89	41.87%
YoY %	6.86%	-4.92%	15.65%	-7.62%	-2.56%	59.71%	-	-
Horiz. %	168.92%	158.08%	166.26%	143.76%	155.62%	159.71%	100.00%	-
EY	12.10	12.94	12.30	14.22	13.14	12.80	20.44	-29.52%
YoY %	-6.49%	5.20%	-13.50%	8.22%	2.66%	-37.38%	-	-
Horiz. %	59.20%	63.31%	60.18%	69.57%	64.29%	62.62%	100.00%	-
DY	2.59	5.63	3.30	5.03	4.04	7.64	5.03	-35.78%
YoY %	-54.00%	70.61%	-34.39%	24.50%	-47.12%	51.89%	-	-
Horiz. %	51.49%	111.93%	65.61%	100.00%	80.32%	151.89%	100.00%	-
P/NAPS	1.15	1.12	1.16	1.05	1.11	1.23	1.21	-3.33%
YoY %	2.68%	-3.45%	10.48%	-5.41%	-9.76%	1.65%	-	-
Horiz. %	95.04%	92.56%	95.87%	86.78%	91.74%	101.65%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	36.54%	21.88%	0.79%	10.43%	18.56%	-39.75%	-	-
Horiz. %	132.30%	96.89%	79.50%	78.88%	71.43%	60.25%	100.00%	-
P/EPS	10.52	8.46	8.21	8.03	7.57	7.38	6.08	44.17%
YoY %	24.35%	3.05%	2.24%	6.08%	2.57%	21.38%	-	-
Horiz. %	173.03%	139.14%	135.03%	132.07%	124.51%	121.38%	100.00%	-
EY	9.51	11.82	12.18	12.45	13.21	13.55	16.44	-30.59%
YoY %	-19.54%	-2.96%	-2.17%	-5.75%	-2.51%	-17.58%	-	-
Horiz. %	57.85%	71.90%	74.09%	75.73%	80.35%	82.42%	100.00%	-
DY	2.04	5.14	3.27	4.40	4.06	8.09	4.04	-36.61%
YoY %	-60.31%	57.19%	-25.68%	8.37%	-49.81%	100.25%	-	-
Horiz. %	50.50%	127.23%	80.94%	108.91%	100.50%	200.25%	100.00%	-
P/NAPS	1.46	1.22	1.17	1.20	1.11	1.16	1.51	-2.22%
YoY %	19.67%	4.27%	-2.50%	8.11%	-4.31%	-23.18%	-	-
Horiz. %	96.69%	80.79%	77.48%	79.47%	73.51%	76.82%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos