[COASTAL] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.33%
YoY- 29.4%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 242,365 224,701 255,009 194,651 143,044 168,884 193,652 16.18%
PBT 49,220 49,738 48,223 39,554 32,097 31,058 28,126 45.36%
Tax -993 -580 754 -47 -64 47 259 -
NP 48,227 49,158 48,977 39,507 32,033 31,105 28,385 42.52%
-
NP to SH 48,227 49,158 48,977 39,507 32,033 31,105 28,385 42.52%
-
Tax Rate 2.02% 1.17% -1.56% 0.12% 0.20% -0.15% -0.92% -
Total Cost 194,138 175,543 206,032 155,144 111,011 137,779 165,267 11.36%
-
Net Worth 1,276,900 1,140,377 1,008,085 954,253 907,601 860,169 834,074 32.93%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 16,564 - 14,489 - 13,523 - -
Div Payout % - 33.70% - 36.67% - 43.48% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,276,900 1,140,377 1,008,085 954,253 907,601 860,169 834,074 32.93%
NOSH 531,134 487,195 483,007 482,970 483,152 482,996 482,738 6.59%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.90% 21.88% 19.21% 20.30% 22.39% 18.42% 14.66% -
ROE 3.78% 4.31% 4.86% 4.14% 3.53% 3.62% 3.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.63 46.12 52.80 40.30 29.61 34.97 40.12 8.98%
EPS 9.08 10.09 10.14 8.18 6.63 6.44 5.88 33.70%
DPS 0.00 3.40 0.00 3.00 0.00 2.80 0.00 -
NAPS 2.4041 2.3407 2.0871 1.9758 1.8785 1.7809 1.7278 24.71%
Adjusted Per Share Value based on latest NOSH - 482,970
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.14 40.92 46.44 35.45 26.05 30.76 35.27 16.17%
EPS 8.78 8.95 8.92 7.19 5.83 5.66 5.17 42.48%
DPS 0.00 3.02 0.00 2.64 0.00 2.46 0.00 -
NAPS 2.3255 2.0768 1.8359 1.7379 1.6529 1.5665 1.519 32.93%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.00 5.05 3.43 2.93 2.16 1.99 2.00 -
P/RPS 10.96 10.95 6.50 7.27 7.30 5.69 4.99 69.21%
P/EPS 55.07 50.05 33.83 35.82 32.58 30.90 34.01 38.01%
EY 1.82 2.00 2.96 2.79 3.07 3.24 2.94 -27.42%
DY 0.00 0.67 0.00 1.02 0.00 1.41 0.00 -
P/NAPS 2.08 2.16 1.64 1.48 1.15 1.12 1.16 47.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 -
Price 5.11 4.84 4.43 3.25 2.75 2.18 2.02 -
P/RPS 11.20 10.49 8.39 8.06 9.29 6.23 5.04 70.54%
P/EPS 56.28 47.97 43.69 39.73 41.48 33.85 34.35 39.10%
EY 1.78 2.08 2.29 2.52 2.41 2.95 2.91 -28.00%
DY 0.00 0.70 0.00 0.92 0.00 1.28 0.00 -
P/NAPS 2.13 2.07 2.12 1.64 1.46 1.22 1.17 49.25%

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