[COASTAL] QoQ Annualized Quarter Result on 31-Dec-2014

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	3,684,892	956,957	956,957	877,211	1,049,221	934,132	898,804	155.93%
YoY %	285.06%	0.00%	9.09%	-16.39%	12.32%	3.93%	-	-
Horiz. %	409.98%	106.47%	106.47%	97.60%	116.74%	103.93%	100.00%	-
PBT	96,252	208,231	208,231	190,879	230,203	197,916	198,952	-38.34%
YoY %	-53.78%	0.00%	9.09%	-17.08%	16.31%	-0.52%	-	-
Horiz. %	48.38%	104.66%	104.66%	95.94%	115.71%	99.48%	100.00%	-
Tax	-1,260	-2,362	-2,362	-2,166	-2,686	-3,146	-2,320	-33.40%
YoY %	46.66%	0.00%	-9.05%	19.36%	14.62%	-35.60%	-	-
Horiz. %	54.31%	101.81%	101.81%	93.36%	115.78%	135.60%	100.00%	-
NP	94,992	205,868	205,868	188,713	227,517	194,770	196,632	-38.40%
YoY %	-53.86%	0.00%	9.09%	-17.06%	16.81%	-0.95%	-	-
Horiz. %	48.31%	104.70%	104.70%	95.97%	115.71%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,992	205,868	205,868	188,713	227,517	194,770	196,632	-38.40%
YoY %	-53.86%	0.00%	9.09%	-17.06%	16.81%	-0.95%	-	-
Horiz. %	48.31%	104.70%	104.70%	95.97%	115.71%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.31%	1.13%	1.13%	1.13%	1.17%	1.59%	1.17%	-
YoY %	15.93%	0.00%	0.00%	-3.42%	-26.42%	35.90%	-	-
Horiz. %	111.97%	96.58%	96.58%	96.58%	100.00%	135.90%	100.00%	-
Total Cost	3,589,900	751,088	751,088	688,498	821,704	739,362	702,172	196.47%
YoY %	377.96%	0.00%	9.09%	-16.21%	11.14%	5.30%	-	-
Horiz. %	511.26%	106.97%	106.97%	98.05%	117.02%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,773,645	1,587,152	1,535,604	1,398,454	1,296,937	1,225,134	1,140,377	34.20%
YoY %	11.75%	3.36%	9.81%	7.83%	5.86%	7.43%	-	-
Horiz. %	155.53%	139.18%	134.66%	122.63%	113.73%	107.43%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	42,486	39,393	39,398	35,394	52,712	34,652	66,258	-25.62%
YoY %	7.85%	-0.01%	11.31%	-32.85%	52.12%	-47.70%	-	-
Horiz. %	64.12%	59.45%	59.46%	53.42%	79.56%	52.30%	100.00%	-
Div Payout %	44.73%	19.14%	19.14%	18.76%	23.17%	17.79%	33.70%	-
YoY %	133.70%	0.00%	2.03%	-19.03%	30.24%	-47.21%	-	-
Horiz. %	132.73%	56.80%	56.80%	55.67%	68.75%	52.79%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,773,645	1,587,152	1,535,604	1,398,454	1,296,937	1,225,134	1,140,377	34.20%
YoY %	11.75%	3.36%	9.81%	7.83%	5.86%	7.43%	-	-
Horiz. %	155.53%	139.18%	134.66%	122.63%	113.73%	107.43%	100.00%	-
NOSH	531,079	531,033	531,112	520,510	516,790	509,602	487,195	5.91%
YoY %	0.01%	-0.01%	2.04%	0.72%	1.41%	4.60%	-	-
Horiz. %	109.01%	109.00%	109.01%	106.84%	106.07%	104.60%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	2.58%	21.51%	21.51%	21.51%	21.68%	20.85%	21.88%	-
YoY %	-88.01%	0.00%	0.00%	-0.78%	3.98%	-4.71%	-	-
Horiz. %	11.79%	98.31%	98.31%	98.31%	99.09%	95.29%	100.00%	-
ROE	5.36%	12.97%	13.41%	13.49%	17.54%	15.90%	17.24%	-
YoY %	-58.67%	-3.28%	-0.59%	-23.09%	10.31%	-7.77%	-	-
Horiz. %	31.09%	75.23%	77.78%	78.25%	101.74%	92.23%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	693.85	180.21	180.18	168.53	203.03	183.31	184.49	141.64%
YoY %	285.02%	0.02%	6.91%	-16.99%	10.76%	-0.64%	-	-
Horiz. %	376.09%	97.68%	97.66%	91.35%	110.05%	99.36%	100.00%	-
EPS	17.88	39.56	39.56	36.26	44.03	38.22	40.36	-41.85%
YoY %	-54.80%	0.00%	9.10%	-17.65%	15.20%	-5.30%	-	-
Horiz. %	44.30%	98.02%	98.02%	89.84%	109.09%	94.70%	100.00%	-
DPS	8.00	7.42	7.42	6.80	10.20	6.80	13.60	-29.77%
YoY %	7.82%	0.00%	9.12%	-33.33%	50.00%	-50.00%	-	-
Horiz. %	58.82%	54.56%	54.56%	50.00%	75.00%	50.00%	100.00%	-
NAPS	3.3397	2.9888	2.8913	2.6867	2.5096	2.4041	2.3407	26.71%
YoY %	11.74%	3.37%	7.62%	7.06%	4.39%	2.71%	-	-
Horiz. %	142.68%	127.69%	123.52%	114.78%	107.22%	102.71%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 531,100
RPS	670.12	174.03	174.03	159.53	190.81	169.88	163.45	155.94%
YoY %	285.06%	0.00%	9.09%	-16.39%	12.32%	3.93%	-	-
Horiz. %	409.98%	106.47%	106.47%	97.60%	116.74%	103.93%	100.00%	-
EPS	17.27	37.44	37.44	34.32	41.38	35.42	35.76	-38.41%
YoY %	-53.87%	0.00%	9.09%	-17.06%	16.83%	-0.95%	-	-
Horiz. %	48.29%	104.70%	104.70%	95.97%	115.72%	99.05%	100.00%	-
DPS	7.73	7.16	7.16	6.44	9.59	6.30	12.05	-25.59%
YoY %	7.96%	0.00%	11.18%	-32.85%	52.22%	-47.72%	-	-
Horiz. %	64.15%	59.42%	59.42%	53.44%	79.59%	52.28%	100.00%	-
NAPS	3.2255	2.8863	2.7926	2.5432	2.3586	2.228	2.0738	34.20%
YoY %	11.75%	3.36%	9.81%	7.83%	5.86%	7.44%	-	-
Horiz. %	155.54%	139.18%	134.66%	122.63%	113.73%	107.44%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.87	2.74	2.90	2.83	4.85	5.00	5.05	-
P/RPS	0.27	1.52	1.61	1.68	2.39	2.73	2.74	-78.63%
YoY %	-82.24%	-5.59%	-4.17%	-29.71%	-12.45%	-0.36%	-	-
Horiz. %	9.85%	55.47%	58.76%	61.31%	87.23%	99.64%	100.00%	-
P/EPS	10.45	7.07	7.48	7.81	11.02	13.08	12.51	-11.29%
YoY %	47.81%	-5.48%	-4.23%	-29.13%	-15.75%	4.56%	-	-
Horiz. %	83.53%	56.51%	59.79%	62.43%	88.09%	104.56%	100.00%	-
EY	9.57	14.15	13.37	12.81	9.08	7.64	7.99	12.77%
YoY %	-32.37%	5.83%	4.37%	41.08%	18.85%	-4.38%	-	-
Horiz. %	119.77%	177.10%	167.33%	160.33%	113.64%	95.62%	100.00%	-
DY	4.28	2.71	2.56	2.40	2.10	1.36	2.69	36.25%
YoY %	57.93%	5.86%	6.67%	14.29%	54.41%	-49.44%	-	-
Horiz. %	159.11%	100.74%	95.17%	89.22%	78.07%	50.56%	100.00%	-
P/NAPS	0.56	0.92	1.00	1.05	1.93	2.08	2.16	-59.30%
YoY %	-39.13%	-8.00%	-4.76%	-45.60%	-7.21%	-3.70%	-	-
Horiz. %	25.93%	42.59%	46.30%	48.61%	89.35%	96.30%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/15	25/08/15	21/05/15	24/02/15	21/11/14	21/08/14	28/05/14	-
Price	1.94	1.74	2.92	3.02	3.46	5.11	4.84	-
P/RPS	0.28	0.97	1.62	1.79	1.70	2.79	2.62	-77.44%
YoY %	-71.13%	-40.12%	-9.50%	5.29%	-39.07%	6.49%	-	-
Horiz. %	10.69%	37.02%	61.83%	68.32%	64.89%	106.49%	100.00%	-
P/EPS	10.85	4.49	7.53	8.33	7.86	13.37	11.99	-6.43%
YoY %	141.65%	-40.37%	-9.60%	5.98%	-41.21%	11.51%	-	-
Horiz. %	90.49%	37.45%	62.80%	69.47%	65.55%	111.51%	100.00%	-
EY	9.22	22.28	13.27	12.01	12.72	7.48	8.34	6.90%
YoY %	-58.62%	67.90%	10.49%	-5.58%	70.05%	-10.31%	-	-
Horiz. %	110.55%	267.15%	159.11%	144.00%	152.52%	89.69%	100.00%	-
DY	4.12	4.26	2.54	2.25	2.95	1.33	2.81	29.03%
YoY %	-3.29%	67.72%	12.89%	-23.73%	121.80%	-52.67%	-	-
Horiz. %	146.62%	151.60%	90.39%	80.07%	104.98%	47.33%	100.00%	-
P/NAPS	0.58	0.58	1.01	1.12	1.38	2.13	2.07	-57.14%
YoY %	0.00%	-42.57%	-9.82%	-18.84%	-35.21%	2.90%	-	-
Horiz. %	28.02%	28.02%	48.79%	54.11%	66.67%	102.90%	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