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

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	877,211	699,481	467,066	224,701	762,527	506,579	311,928	98.86%
YoY %	25.41%	49.76%	107.86%	-70.53%	50.52%	62.40%	-	-
Horiz. %	281.22%	224.24%	149.74%	72.04%	244.46%	162.40%	100.00%	-
PBT	190,879	153,469	98,958	49,738	150,341	102,709	63,155	108.62%
YoY %	24.38%	55.08%	98.96%	-66.92%	46.38%	62.63%	-	-
Horiz. %	302.24%	243.00%	156.69%	78.76%	238.05%	162.63%	100.00%	-
Tax	-2,166	-1,791	-1,573	-580	815	-64	-17	2409.79%
YoY %	-20.94%	-13.86%	-171.21%	-171.17%	1,373.44%	-276.47%	-	-
Horiz. %	12,741.18%	10,535.29%	9,252.94%	3,411.76%	-4,794.12%	376.47%	100.00%	-
NP	188,713	151,678	97,385	49,158	151,156	102,645	63,138	107.08%
YoY %	24.42%	55.75%	98.11%	-67.48%	47.26%	62.57%	-	-
Horiz. %	298.89%	240.23%	154.24%	77.86%	239.41%	162.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,713	151,678	97,385	49,158	151,156	102,645	63,138	107.08%
YoY %	24.42%	55.75%	98.11%	-67.48%	47.26%	62.57%	-	-
Horiz. %	298.89%	240.23%	154.24%	77.86%	239.41%	162.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.13%	1.17%	1.59%	1.17%	-0.54%	0.06%	0.03%	-
YoY %	-3.42%	-26.42%	35.90%	316.67%	-1,000.00%	100.00%	-	-
Horiz. %	3,766.67%	3,900.00%	5,300.00%	3,900.00%	-1,800.00%	200.00%	100.00%	-
Total Cost	688,498	547,803	369,681	175,543	611,371	403,934	248,790	96.74%
YoY %	25.68%	48.18%	110.59%	-71.29%	51.35%	62.36%	-	-
Horiz. %	276.74%	220.19%	148.59%	70.56%	245.74%	162.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,398,454	1,296,937	1,225,134	1,140,377	1,008,269	954,381	907,457	33.31%
YoY %	7.83%	5.86%	7.43%	13.10%	5.65%	5.17%	-	-
Horiz. %	154.11%	142.92%	135.01%	125.67%	111.11%	105.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	35,394	35,141	17,326	16,564	28,015	28,016	13,526	89.55%
YoY %	0.72%	102.82%	4.60%	-40.87%	-0.00%	107.13%	-	-
Horiz. %	261.67%	259.80%	128.09%	122.46%	207.12%	207.13%	100.00%	-
Div Payout %	18.76%	23.17%	17.79%	33.70%	18.53%	27.29%	21.42%	-
YoY %	-19.03%	30.24%	-47.21%	81.87%	-32.10%	27.40%	-	-
Horiz. %	87.58%	108.17%	83.05%	157.33%	86.51%	127.40%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,398,454	1,296,937	1,225,134	1,140,377	1,008,269	954,381	907,457	33.31%
YoY %	7.83%	5.86%	7.43%	13.10%	5.65%	5.17%	-	-
Horiz. %	154.11%	142.92%	135.01%	125.67%	111.11%	105.17%	100.00%	-
NOSH	520,510	516,790	509,602	487,195	483,026	483,035	483,075	5.08%
YoY %	0.72%	1.41%	4.60%	0.86%	-0.00%	-0.01%	-	-
Horiz. %	107.75%	106.98%	105.49%	100.85%	99.99%	99.99%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	21.51%	21.68%	20.85%	21.88%	19.82%	20.26%	20.24%	-
YoY %	-0.78%	3.98%	-4.71%	10.39%	-2.17%	0.10%	-	-
Horiz. %	106.27%	107.11%	103.01%	108.10%	97.92%	100.10%	100.00%	-
ROE	13.49%	11.70%	7.95%	4.31%	14.99%	10.76%	6.96%	-
YoY %	15.30%	47.17%	84.45%	-71.25%	39.31%	54.60%	-	-
Horiz. %	193.82%	168.10%	114.22%	61.93%	215.37%	154.60%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	168.53	135.35	91.65	46.12	157.86	104.87	64.57	89.23%
YoY %	24.51%	47.68%	98.72%	-70.78%	50.53%	62.41%	-	-
Horiz. %	261.00%	209.62%	141.94%	71.43%	244.48%	162.41%	100.00%	-
EPS	36.26	29.35	19.11	10.09	31.29	21.25	13.07	97.07%
YoY %	23.54%	53.58%	89.40%	-67.75%	47.25%	62.59%	-	-
Horiz. %	277.43%	224.56%	146.21%	77.20%	239.40%	162.59%	100.00%	-
DPS	6.80	6.80	3.40	3.40	5.80	5.80	2.80	80.38%
YoY %	0.00%	100.00%	0.00%	-41.38%	0.00%	107.14%	-	-
Horiz. %	242.86%	242.86%	121.43%	121.43%	207.14%	207.14%	100.00%	-
NAPS	2.6867	2.5096	2.4041	2.3407	2.0874	1.9758	1.8785	26.85%
YoY %	7.06%	4.39%	2.71%	12.13%	5.65%	5.18%	-	-
Horiz. %	143.02%	133.60%	127.98%	124.60%	111.12%	105.18%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 487,195
RPS	159.53	127.20	84.94	40.86	138.67	92.12	56.73	98.85%
YoY %	25.42%	49.75%	107.88%	-70.53%	50.53%	62.38%	-	-
Horiz. %	281.21%	224.22%	149.73%	72.03%	244.44%	162.38%	100.00%	-
EPS	34.32	27.58	17.71	8.94	27.49	18.67	11.48	107.11%
YoY %	24.44%	55.73%	98.10%	-67.48%	47.24%	62.63%	-	-
Horiz. %	298.95%	240.24%	154.27%	77.87%	239.46%	162.63%	100.00%	-
DPS	6.44	6.39	3.15	3.01	5.09	5.09	2.46	89.61%
YoY %	0.78%	102.86%	4.65%	-40.86%	0.00%	106.91%	-	-
Horiz. %	261.79%	259.76%	128.05%	122.36%	206.91%	206.91%	100.00%	-
NAPS	2.5432	2.3586	2.228	2.0738	1.8336	1.7356	1.6503	33.31%
YoY %	7.83%	5.86%	7.44%	13.10%	5.65%	5.17%	-	-
Horiz. %	154.11%	142.92%	135.01%	125.66%	111.11%	105.17%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
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	3.58	5.46	10.95	2.17	2.79	3.35	-36.79%
YoY %	-53.07%	-34.43%	-50.14%	404.61%	-22.22%	-16.72%	-	-
Horiz. %	50.15%	106.87%	162.99%	326.87%	64.78%	83.28%	100.00%	-
P/EPS	7.81	16.52	26.16	50.05	10.96	13.79	16.53	-39.25%
YoY %	-52.72%	-36.85%	-47.73%	356.66%	-20.52%	-16.58%	-	-
Horiz. %	47.25%	99.94%	158.26%	302.78%	66.30%	83.42%	100.00%	-
EY	12.81	6.05	3.82	2.00	9.12	7.25	6.05	64.66%
YoY %	111.74%	58.38%	91.00%	-78.07%	25.79%	19.83%	-	-
Horiz. %	211.74%	100.00%	63.14%	33.06%	150.74%	119.83%	100.00%	-
DY	2.40	1.40	0.68	0.67	1.69	1.98	1.30	50.32%
YoY %	71.43%	105.88%	1.49%	-60.36%	-14.65%	52.31%	-	-
Horiz. %	184.62%	107.69%	52.31%	51.54%	130.00%	152.31%	100.00%	-
P/NAPS	1.05	1.93	2.08	2.16	1.64	1.48	1.15	-5.86%
YoY %	-45.60%	-7.21%	-3.70%	31.71%	10.81%	28.70%	-	-
Horiz. %	91.30%	167.83%	180.87%	187.83%	142.61%	128.70%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
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	2.56	5.58	10.49	2.81	3.10	4.26	-43.81%
YoY %	-30.08%	-54.12%	-46.81%	273.31%	-9.35%	-27.23%	-	-
Horiz. %	42.02%	60.09%	130.99%	246.24%	65.96%	72.77%	100.00%	-
P/EPS	8.33	11.79	26.74	47.97	14.16	15.29	21.04	-45.99%
YoY %	-29.35%	-55.91%	-44.26%	238.77%	-7.39%	-27.33%	-	-
Horiz. %	39.59%	56.04%	127.09%	227.99%	67.30%	72.67%	100.00%	-
EY	12.01	8.48	3.74	2.08	7.06	6.54	4.75	85.28%
YoY %	41.63%	126.74%	79.81%	-70.54%	7.95%	37.68%	-	-
Horiz. %	252.84%	178.53%	78.74%	43.79%	148.63%	137.68%	100.00%	-
DY	2.25	1.97	0.67	0.70	1.31	1.78	1.02	69.21%
YoY %	14.21%	194.03%	-4.29%	-46.56%	-26.40%	74.51%	-	-
Horiz. %	220.59%	193.14%	65.69%	68.63%	128.43%	174.51%	100.00%	-
P/NAPS	1.12	1.38	2.13	2.07	2.12	1.64	1.46	-16.15%
YoY %	-18.84%	-35.21%	2.90%	-2.36%	29.27%	12.33%	-	-
Horiz. %	76.71%	94.52%	145.89%	141.78%	145.21%	112.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos