[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.16%
YoY- -35.27%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 311,928 168,884 764,369 570,720 393,585 232,849 719,133 -42.72%
PBT 63,155 31,058 117,596 89,200 60,104 30,320 191,321 -52.26%
Tax -17 47 1,262 1,003 -431 439 -685 -91.51%
NP 63,138 31,105 118,858 90,203 59,673 30,759 190,636 -52.16%
-
NP to SH 63,138 31,105 118,858 90,203 59,673 30,759 190,636 -52.16%
-
Tax Rate 0.03% -0.15% -1.07% -1.12% 0.72% -1.45% 0.36% -
Total Cost 248,790 137,779 645,511 480,517 333,912 202,090 528,497 -39.51%
-
Net Worth 907,457 860,169 835,673 807,865 814,693 780,419 770,533 11.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 13,526 13,523 31,894 31,887 18,360 18,349 46,880 -56.36%
Div Payout % 21.42% 43.48% 26.83% 35.35% 30.77% 59.65% 24.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 907,457 860,169 835,673 807,865 814,693 780,419 770,533 11.53%
NOSH 483,075 482,996 483,243 483,144 483,182 482,872 483,305 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 20.24% 18.42% 15.55% 15.81% 15.16% 13.21% 26.51% -
ROE 6.96% 3.62% 14.22% 11.17% 7.32% 3.94% 24.74% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 64.57 34.97 158.17 118.13 81.46 48.22 148.79 -42.70%
EPS 13.07 6.44 24.60 18.67 12.35 6.37 39.45 -52.15%
DPS 2.80 2.80 6.60 6.60 3.80 3.80 9.70 -56.35%
NAPS 1.8785 1.7809 1.7293 1.6721 1.6861 1.6162 1.5943 11.56%
Adjusted Per Share Value based on latest NOSH - 483,069
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.73 30.71 139.01 103.79 71.58 42.35 130.78 -42.72%
EPS 11.48 5.66 21.62 16.40 10.85 5.59 34.67 -52.17%
DPS 2.46 2.46 5.80 5.80 3.34 3.34 8.53 -56.38%
NAPS 1.6503 1.5643 1.5197 1.4692 1.4816 1.4192 1.4013 11.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.16 1.99 2.00 1.75 1.88 1.99 1.93 -
P/RPS 3.35 5.69 1.26 1.48 2.31 4.13 1.30 88.06%
P/EPS 16.53 30.90 8.13 9.37 15.22 31.24 4.89 125.40%
EY 6.05 3.24 12.30 10.67 6.57 3.20 20.44 -55.61%
DY 1.30 1.41 3.30 3.77 2.02 1.91 5.03 -59.45%
P/NAPS 1.15 1.12 1.16 1.05 1.11 1.23 1.21 -3.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 -
Price 2.75 2.18 2.02 2.00 1.87 1.88 2.40 -
P/RPS 4.26 6.23 1.28 1.69 2.30 3.90 1.61 91.41%
P/EPS 21.04 33.85 8.21 10.71 15.14 29.51 6.08 128.95%
EY 4.75 2.95 12.18 9.34 6.60 3.39 16.44 -56.32%
DY 1.02 1.28 3.27 3.30 2.03 2.02 4.04 -60.08%
P/NAPS 1.46 1.22 1.17 1.20 1.11 1.16 1.51 -2.22%

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