[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2015

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 9.09%
YoY- 4.7%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,756,186 3,684,892 956,957 956,957 877,211 1,049,221 934,132 52.15%
PBT 150,127 96,252 208,231 208,231 190,879 230,203 197,916 -16.78%
Tax 216 -1,260 -2,362 -2,362 -2,166 -2,686 -3,146 -
NP 150,343 94,992 205,868 205,868 188,713 227,517 194,770 -15.81%
-
NP to SH 150,343 94,992 205,868 205,868 188,713 227,517 194,770 -15.81%
-
Tax Rate -0.14% 1.31% 1.13% 1.13% 1.13% 1.17% 1.59% -
Total Cost 1,605,843 3,589,900 751,088 751,088 688,498 821,704 739,362 67.47%
-
Net Worth 1,745,515 1,773,645 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 26.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 33,589 42,486 39,393 39,398 35,394 52,712 34,652 -2.05%
Div Payout % 22.34% 44.73% 19.14% 19.14% 18.76% 23.17% 17.79% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,745,515 1,773,645 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 26.53%
NOSH 530,874 531,079 531,033 531,112 520,510 516,790 509,602 2.75%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.56% 2.58% 21.51% 21.51% 21.51% 21.68% 20.85% -
ROE 8.61% 5.36% 12.97% 13.41% 13.49% 17.54% 15.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 330.81 693.85 180.21 180.18 168.53 203.03 183.31 48.06%
EPS 28.32 17.88 39.56 39.56 36.26 44.03 38.22 -18.07%
DPS 6.33 8.00 7.42 7.42 6.80 10.20 6.80 -4.65%
NAPS 3.288 3.3397 2.9888 2.8913 2.6867 2.5096 2.4041 23.14%
Adjusted Per Share Value based on latest NOSH - 531,112
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 319.83 671.09 174.28 174.28 159.76 191.08 170.12 52.15%
EPS 27.38 17.30 37.49 37.49 34.37 41.43 35.47 -15.81%
DPS 6.12 7.74 7.17 7.18 6.45 9.60 6.31 -2.01%
NAPS 3.1789 3.2301 2.8905 2.7966 2.5468 2.362 2.2312 26.53%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.84 1.87 2.74 2.90 2.83 4.85 5.00 -
P/RPS 0.56 0.27 1.52 1.61 1.68 2.39 2.73 -65.11%
P/EPS 6.50 10.45 7.07 7.48 7.81 11.02 13.08 -37.18%
EY 15.39 9.57 14.15 13.37 12.81 9.08 7.64 59.29%
DY 3.44 4.28 2.71 2.56 2.40 2.10 1.36 85.32%
P/NAPS 0.56 0.56 0.92 1.00 1.05 1.93 2.08 -58.20%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 21/05/15 24/02/15 21/11/14 21/08/14 -
Price 1.67 1.94 1.74 2.92 3.02 3.46 5.11 -
P/RPS 0.50 0.28 0.97 1.62 1.79 1.70 2.79 -68.11%
P/EPS 5.90 10.85 4.49 7.53 8.33 7.86 13.37 -41.95%
EY 16.96 9.22 22.28 13.27 12.01 12.72 7.48 72.33%
DY 3.79 4.12 4.26 2.54 2.25 2.95 1.33 100.61%
P/NAPS 0.51 0.58 0.58 1.01 1.12 1.38 2.13 -61.34%

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