[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 30.09%
YoY- 58.04%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 877,211 1,049,221 934,132 898,804 762,527 675,438 623,856 25.43%
PBT 190,879 230,203 197,916 198,952 150,341 136,945 126,310 31.58%
Tax -2,166 -2,686 -3,146 -2,320 815 -85 -34 1483.06%
NP 188,713 227,517 194,770 196,632 151,156 136,860 126,276 30.61%
-
NP to SH 188,713 227,517 194,770 196,632 151,156 136,860 126,276 30.61%
-
Tax Rate 1.13% 1.17% 1.59% 1.17% -0.54% 0.06% 0.03% -
Total Cost 688,498 821,704 739,362 702,172 611,371 538,578 497,580 24.09%
-
Net Worth 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 954,381 907,457 33.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 35,394 52,712 34,652 66,258 28,015 37,354 27,052 19.56%
Div Payout % 18.76% 23.17% 17.79% 33.70% 18.53% 27.29% 21.42% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 954,381 907,457 33.31%
NOSH 520,510 516,790 509,602 487,195 483,026 483,035 483,075 5.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.51% 21.68% 20.85% 21.88% 19.82% 20.26% 20.24% -
ROE 13.49% 17.54% 15.90% 17.24% 14.99% 14.34% 13.92% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.53 203.03 183.31 184.49 157.86 139.83 129.14 19.36%
EPS 36.26 44.03 38.22 40.36 31.29 28.33 26.14 24.30%
DPS 6.80 10.20 6.80 13.60 5.80 7.73 5.60 13.77%
NAPS 2.6867 2.5096 2.4041 2.3407 2.0874 1.9758 1.8785 26.85%
Adjusted Per Share Value based on latest NOSH - 487,195
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 159.53 190.81 169.88 163.45 138.67 122.83 113.45 25.43%
EPS 34.32 41.38 35.42 35.76 27.49 24.89 22.96 30.63%
DPS 6.44 9.59 6.30 12.05 5.09 6.79 4.92 19.60%
NAPS 2.5432 2.3586 2.228 2.0738 1.8336 1.7356 1.6503 33.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.83 4.85 5.00 5.05 3.43 2.93 2.16 -
P/RPS 1.68 2.39 2.73 2.74 2.17 2.10 1.67 0.39%
P/EPS 7.81 11.02 13.08 12.51 10.96 10.34 8.26 -3.65%
EY 12.81 9.08 7.64 7.99 9.12 9.67 12.10 3.86%
DY 2.40 2.10 1.36 2.69 1.69 2.64 2.59 -4.93%
P/NAPS 1.05 1.93 2.08 2.16 1.64 1.48 1.15 -5.86%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 -
Price 3.02 3.46 5.11 4.84 4.43 3.25 2.75 -
P/RPS 1.79 1.70 2.79 2.62 2.81 2.32 2.13 -10.91%
P/EPS 8.33 7.86 13.37 11.99 14.16 11.47 10.52 -14.37%
EY 12.01 12.72 7.48 8.34 7.06 8.72 9.51 16.78%
DY 2.25 2.95 1.33 2.81 1.31 2.38 2.04 6.73%
P/NAPS 1.12 1.38 2.13 2.07 2.12 1.64 1.46 -16.15%

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