[COASTAL] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.97%
YoY- 72.55%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 232,415 242,365 224,701 255,009 194,651 143,044 168,884 23.69%
PBT 54,511 49,220 49,738 48,223 39,554 32,097 31,058 45.45%
Tax -218 -993 -580 754 -47 -64 47 -
NP 54,293 48,227 49,158 48,977 39,507 32,033 31,105 44.92%
-
NP to SH 54,293 48,227 49,158 48,977 39,507 32,033 31,105 44.92%
-
Tax Rate 0.40% 2.02% 1.17% -1.56% 0.12% 0.20% -0.15% -
Total Cost 178,122 194,138 175,543 206,032 155,144 111,011 137,779 18.65%
-
Net Worth 1,333,206 1,276,900 1,140,377 1,008,085 954,253 907,601 860,169 33.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 18,062 - 16,564 - 14,489 - 13,523 21.26%
Div Payout % 33.27% - 33.70% - 36.67% - 43.48% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,333,206 1,276,900 1,140,377 1,008,085 954,253 907,601 860,169 33.89%
NOSH 531,242 531,134 487,195 483,007 482,970 483,152 482,996 6.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 23.36% 19.90% 21.88% 19.21% 20.30% 22.39% 18.42% -
ROE 4.07% 3.78% 4.31% 4.86% 4.14% 3.53% 3.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.75 45.63 46.12 52.80 40.30 29.61 34.97 16.09%
EPS 10.22 9.08 10.09 10.14 8.18 6.63 6.44 36.01%
DPS 3.40 0.00 3.40 0.00 3.00 0.00 2.80 13.80%
NAPS 2.5096 2.4041 2.3407 2.0871 1.9758 1.8785 1.7809 25.66%
Adjusted Per Share Value based on latest NOSH - 483,007
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 42.33 44.14 40.92 46.44 35.45 26.05 30.76 23.69%
EPS 9.89 8.78 8.95 8.92 7.19 5.83 5.66 45.02%
DPS 3.29 0.00 3.02 0.00 2.64 0.00 2.46 21.36%
NAPS 2.428 2.3255 2.0768 1.8359 1.7379 1.6529 1.5665 33.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.85 5.00 5.05 3.43 2.93 2.16 1.99 -
P/RPS 11.09 10.96 10.95 6.50 7.27 7.30 5.69 55.96%
P/EPS 47.46 55.07 50.05 33.83 35.82 32.58 30.90 33.08%
EY 2.11 1.82 2.00 2.96 2.79 3.07 3.24 -24.84%
DY 0.70 0.00 0.67 0.00 1.02 0.00 1.41 -37.27%
P/NAPS 1.93 2.08 2.16 1.64 1.48 1.15 1.12 43.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 28/05/13 -
Price 3.46 5.11 4.84 4.43 3.25 2.75 2.18 -
P/RPS 7.91 11.20 10.49 8.39 8.06 9.29 6.23 17.23%
P/EPS 33.86 56.28 47.97 43.69 39.73 41.48 33.85 0.01%
EY 2.95 1.78 2.08 2.29 2.52 2.41 2.95 0.00%
DY 0.98 0.00 0.70 0.00 0.92 0.00 1.28 -16.29%
P/NAPS 1.38 2.13 2.07 2.12 1.64 1.46 1.22 8.55%

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