[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -35.46%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 764,369 760,960 787,170 931,396 719,133 666,520 779,358 -1.28%
PBT 117,596 118,933 120,208 121,280 191,321 186,010 205,896 -31.04%
Tax 1,262 1,337 -862 1,756 -685 -197 -490 -
NP 118,858 120,270 119,346 123,036 190,636 185,813 205,406 -30.44%
-
NP to SH 118,858 120,270 119,346 123,036 190,636 185,813 205,406 -30.44%
-
Tax Rate -1.07% -1.12% 0.72% -1.45% 0.36% 0.11% 0.24% -
Total Cost 645,511 640,689 667,824 808,360 528,497 480,706 573,952 8.10%
-
Net Worth 835,673 807,865 814,693 780,419 770,533 720,815 675,977 15.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,894 42,516 36,721 73,396 46,880 62,496 39,863 -13.75%
Div Payout % 26.83% 35.35% 30.77% 59.65% 24.59% 33.63% 19.41% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 835,673 807,865 814,693 780,419 770,533 720,815 675,977 15.11%
NOSH 483,243 483,144 483,182 482,872 483,305 483,217 362,395 21.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.55% 15.81% 15.16% 13.21% 26.51% 27.88% 26.36% -
ROE 14.22% 14.89% 14.65% 15.77% 24.74% 25.78% 30.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.17 157.50 162.91 192.89 148.79 137.93 215.06 -18.44%
EPS 24.60 24.89 24.70 25.48 39.45 38.45 56.68 -42.53%
DPS 6.60 8.80 7.60 15.20 9.70 12.93 11.00 -28.75%
NAPS 1.7293 1.6721 1.6861 1.6162 1.5943 1.4917 1.8653 -4.89%
Adjusted Per Share Value based on latest NOSH - 482,872
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 139.21 138.58 143.36 169.62 130.97 121.39 141.94 -1.28%
EPS 21.65 21.90 21.74 22.41 34.72 33.84 37.41 -30.43%
DPS 5.81 7.74 6.69 13.37 8.54 11.38 7.26 -13.74%
NAPS 1.5219 1.4713 1.4837 1.4213 1.4033 1.3127 1.2311 15.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 1.75 1.88 1.99 1.93 1.74 2.62 -
P/RPS 1.26 1.11 1.15 1.03 1.30 1.26 1.22 2.16%
P/EPS 8.13 7.03 7.61 7.81 4.89 4.52 4.62 45.50%
EY 12.30 14.22 13.14 12.80 20.44 22.10 21.63 -31.24%
DY 3.30 5.03 4.04 7.64 5.03 7.43 4.20 -14.78%
P/NAPS 1.16 1.05 1.11 1.23 1.21 1.17 1.40 -11.73%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 24/11/11 23/08/11 -
Price 2.02 2.00 1.87 1.88 2.40 1.92 2.04 -
P/RPS 1.28 1.27 1.15 0.97 1.61 1.39 0.95 21.87%
P/EPS 8.21 8.03 7.57 7.38 6.08 4.99 3.60 72.82%
EY 12.18 12.45 13.21 13.55 16.44 20.03 27.78 -42.14%
DY 3.27 4.40 4.06 8.09 4.04 6.74 5.39 -28.22%
P/NAPS 1.17 1.20 1.11 1.16 1.51 1.29 1.09 4.81%

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