[COASTAL] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -7.03%
YoY- -44.98%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 194,651 143,044 168,884 193,652 177,135 160,736 232,849 -11.24%
PBT 39,554 32,097 31,058 28,126 29,096 29,784 30,320 19.37%
Tax -47 -64 47 259 1,434 -870 439 -
NP 39,507 32,033 31,105 28,385 30,530 28,914 30,759 18.14%
-
NP to SH 39,507 32,033 31,105 28,385 30,530 28,914 30,759 18.14%
-
Tax Rate 0.12% 0.20% -0.15% -0.92% -4.93% 2.92% -1.45% -
Total Cost 155,144 111,011 137,779 165,267 146,605 131,822 202,090 -16.14%
-
Net Worth 954,253 907,601 860,169 834,074 807,740 815,249 780,419 14.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,489 - 13,523 - 13,525 - 18,349 -14.55%
Div Payout % 36.67% - 43.48% - 44.30% - 59.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 954,253 907,601 860,169 834,074 807,740 815,249 780,419 14.33%
NOSH 482,970 483,152 482,996 482,738 483,069 483,511 482,872 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.30% 22.39% 18.42% 14.66% 17.24% 17.99% 13.21% -
ROE 4.14% 3.53% 3.62% 3.40% 3.78% 3.55% 3.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.30 29.61 34.97 40.12 36.67 33.24 48.22 -11.26%
EPS 8.18 6.63 6.44 5.88 6.32 5.98 6.37 18.12%
DPS 3.00 0.00 2.80 0.00 2.80 0.00 3.80 -14.56%
NAPS 1.9758 1.8785 1.7809 1.7278 1.6721 1.6861 1.6162 14.31%
Adjusted Per Share Value based on latest NOSH - 482,738
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.45 26.05 30.76 35.27 32.26 29.27 42.41 -11.25%
EPS 7.19 5.83 5.66 5.17 5.56 5.27 5.60 18.11%
DPS 2.64 0.00 2.46 0.00 2.46 0.00 3.34 -14.49%
NAPS 1.7379 1.6529 1.5665 1.519 1.471 1.4847 1.4213 14.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.93 2.16 1.99 2.00 1.75 1.88 1.99 -
P/RPS 7.27 7.30 5.69 4.99 4.77 5.66 4.13 45.73%
P/EPS 35.82 32.58 30.90 34.01 27.69 31.44 31.24 9.54%
EY 2.79 3.07 3.24 2.94 3.61 3.18 3.20 -8.72%
DY 1.02 0.00 1.41 0.00 1.60 0.00 1.91 -34.15%
P/NAPS 1.48 1.15 1.12 1.16 1.05 1.11 1.23 13.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 -
Price 3.25 2.75 2.18 2.02 2.00 1.87 1.88 -
P/RPS 8.06 9.29 6.23 5.04 5.45 5.63 3.90 62.17%
P/EPS 39.73 41.48 33.85 34.35 31.65 31.27 29.51 21.90%
EY 2.52 2.41 2.95 2.91 3.16 3.20 3.39 -17.92%
DY 0.92 0.00 1.28 0.00 1.40 0.00 2.02 -40.77%
P/NAPS 1.64 1.46 1.22 1.17 1.20 1.11 1.16 25.94%

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