[COASTAL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 94.0%
YoY- -41.9%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 168,884 764,369 570,720 393,585 232,849 719,133 499,890 -51.46%
PBT 31,058 117,596 89,200 60,104 30,320 191,321 139,508 -63.23%
Tax 47 1,262 1,003 -431 439 -685 -148 -
NP 31,105 118,858 90,203 59,673 30,759 190,636 139,360 -63.17%
-
NP to SH 31,105 118,858 90,203 59,673 30,759 190,636 139,360 -63.17%
-
Tax Rate -0.15% -1.07% -1.12% 0.72% -1.45% 0.36% 0.11% -
Total Cost 137,779 645,511 480,517 333,912 202,090 528,497 360,530 -47.30%
-
Net Worth 860,169 835,673 807,865 814,693 780,419 770,533 720,815 12.49%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 13,523 31,894 31,887 18,360 18,349 46,880 46,872 -56.30%
Div Payout % 43.48% 26.83% 35.35% 30.77% 59.65% 24.59% 33.63% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 860,169 835,673 807,865 814,693 780,419 770,533 720,815 12.49%
NOSH 482,996 483,243 483,144 483,182 482,872 483,305 483,217 -0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.42% 15.55% 15.81% 15.16% 13.21% 26.51% 27.88% -
ROE 3.62% 14.22% 11.17% 7.32% 3.94% 24.74% 19.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.97 158.17 118.13 81.46 48.22 148.79 103.45 -51.44%
EPS 6.44 24.60 18.67 12.35 6.37 39.45 28.84 -63.15%
DPS 2.80 6.60 6.60 3.80 3.80 9.70 9.70 -56.28%
NAPS 1.7809 1.7293 1.6721 1.6861 1.6162 1.5943 1.4917 12.52%
Adjusted Per Share Value based on latest NOSH - 483,511
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 30.76 139.21 103.94 71.68 42.41 130.97 91.04 -51.45%
EPS 5.66 21.65 16.43 10.87 5.60 34.72 25.38 -63.19%
DPS 2.46 5.81 5.81 3.34 3.34 8.54 8.54 -56.35%
NAPS 1.5665 1.5219 1.4713 1.4837 1.4213 1.4033 1.3127 12.49%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.99 2.00 1.75 1.88 1.99 1.93 1.74 -
P/RPS 5.69 1.26 1.48 2.31 4.13 1.30 1.68 125.36%
P/EPS 30.90 8.13 9.37 15.22 31.24 4.89 6.03 196.93%
EY 3.24 12.30 10.67 6.57 3.20 20.44 16.57 -66.27%
DY 1.41 3.30 3.77 2.02 1.91 5.03 5.57 -59.94%
P/NAPS 1.12 1.16 1.05 1.11 1.23 1.21 1.17 -2.86%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 24/11/11 -
Price 2.18 2.02 2.00 1.87 1.88 2.40 1.92 -
P/RPS 6.23 1.28 1.69 2.30 3.90 1.61 1.86 123.69%
P/EPS 33.85 8.21 10.71 15.14 29.51 6.08 6.66 195.32%
EY 2.95 12.18 9.34 6.60 3.39 16.44 15.02 -66.17%
DY 1.28 3.27 3.30 2.03 2.02 4.04 5.05 -59.91%
P/NAPS 1.22 1.17 1.20 1.11 1.16 1.51 1.29 -3.64%

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