[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -73.83%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 762,527 506,579 311,928 168,884 764,369 570,720 393,585 55.22%
PBT 150,341 102,709 63,155 31,058 117,596 89,200 60,104 83.96%
Tax 815 -64 -17 47 1,262 1,003 -431 -
NP 151,156 102,645 63,138 31,105 118,858 90,203 59,673 85.50%
-
NP to SH 151,156 102,645 63,138 31,105 118,858 90,203 59,673 85.50%
-
Tax Rate -0.54% 0.06% 0.03% -0.15% -1.07% -1.12% 0.72% -
Total Cost 611,371 403,934 248,790 137,779 645,511 480,517 333,912 49.49%
-
Net Worth 1,008,269 954,381 907,457 860,169 835,673 807,865 814,693 15.22%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 28,015 28,016 13,526 13,523 31,894 31,887 18,360 32.43%
Div Payout % 18.53% 27.29% 21.42% 43.48% 26.83% 35.35% 30.77% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,008,269 954,381 907,457 860,169 835,673 807,865 814,693 15.22%
NOSH 483,026 483,035 483,075 482,996 483,243 483,144 483,182 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.82% 20.26% 20.24% 18.42% 15.55% 15.81% 15.16% -
ROE 14.99% 10.76% 6.96% 3.62% 14.22% 11.17% 7.32% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.86 104.87 64.57 34.97 158.17 118.13 81.46 55.24%
EPS 31.29 21.25 13.07 6.44 24.60 18.67 12.35 85.53%
DPS 5.80 5.80 2.80 2.80 6.60 6.60 3.80 32.46%
NAPS 2.0874 1.9758 1.8785 1.7809 1.7293 1.6721 1.6861 15.25%
Adjusted Per Share Value based on latest NOSH - 482,996
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.67 92.12 56.73 30.71 139.01 103.79 71.58 55.21%
EPS 27.49 18.67 11.48 5.66 21.62 16.40 10.85 85.53%
DPS 5.09 5.09 2.46 2.46 5.80 5.80 3.34 32.32%
NAPS 1.8336 1.7356 1.6503 1.5643 1.5197 1.4692 1.4816 15.22%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.43 2.93 2.16 1.99 2.00 1.75 1.88 -
P/RPS 2.17 2.79 3.35 5.69 1.26 1.48 2.31 -4.07%
P/EPS 10.96 13.79 16.53 30.90 8.13 9.37 15.22 -19.61%
EY 9.12 7.25 6.05 3.24 12.30 10.67 6.57 24.36%
DY 1.69 1.98 1.30 1.41 3.30 3.77 2.02 -11.18%
P/NAPS 1.64 1.48 1.15 1.12 1.16 1.05 1.11 29.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 -
Price 4.43 3.25 2.75 2.18 2.02 2.00 1.87 -
P/RPS 2.81 3.10 4.26 6.23 1.28 1.69 2.30 14.24%
P/EPS 14.16 15.29 21.04 33.85 8.21 10.71 15.14 -4.35%
EY 7.06 6.54 4.75 2.95 12.18 9.34 6.60 4.58%
DY 1.31 1.78 1.02 1.28 3.27 3.30 2.03 -25.26%
P/NAPS 2.12 1.64 1.46 1.22 1.17 1.20 1.11 53.75%

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