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

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.37%
YoY- 58.04%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 177,727 232,415 242,365 224,701 255,009 194,651 143,044 15.52%
PBT 39,463 54,511 49,220 49,738 48,223 39,554 32,097 14.72%
Tax -374 -218 -993 -580 754 -47 -64 223.39%
NP 39,089 54,293 48,227 49,158 48,977 39,507 32,033 14.15%
-
NP to SH 39,089 54,293 48,227 49,158 48,977 39,507 32,033 14.15%
-
Tax Rate 0.95% 0.40% 2.02% 1.17% -1.56% 0.12% 0.20% -
Total Cost 138,638 178,122 194,138 175,543 206,032 155,144 111,011 15.92%
-
Net Worth 1,434,555 1,333,206 1,276,900 1,140,377 1,008,085 954,253 907,601 35.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 18,062 - 16,564 - 14,489 - -
Div Payout % - 33.27% - 33.70% - 36.67% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,434,555 1,333,206 1,276,900 1,140,377 1,008,085 954,253 907,601 35.57%
NOSH 531,100 531,242 531,134 487,195 483,007 482,970 483,152 6.49%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.99% 23.36% 19.90% 21.88% 19.21% 20.30% 22.39% -
ROE 2.72% 4.07% 3.78% 4.31% 4.86% 4.14% 3.53% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.46 43.75 45.63 46.12 52.80 40.30 29.61 8.46%
EPS 7.36 10.22 9.08 10.09 10.14 8.18 6.63 7.19%
DPS 0.00 3.40 0.00 3.40 0.00 3.00 0.00 -
NAPS 2.7011 2.5096 2.4041 2.3407 2.0871 1.9758 1.8785 27.31%
Adjusted Per Share Value based on latest NOSH - 487,195
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.37 42.33 44.14 40.92 46.44 35.45 26.05 15.53%
EPS 7.12 9.89 8.78 8.95 8.92 7.19 5.83 14.21%
DPS 0.00 3.29 0.00 3.02 0.00 2.64 0.00 -
NAPS 2.6126 2.428 2.3255 2.0768 1.8359 1.7379 1.6529 35.57%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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 8.46 11.09 10.96 10.95 6.50 7.27 7.30 10.30%
P/EPS 38.45 47.46 55.07 50.05 33.83 35.82 32.58 11.64%
EY 2.60 2.11 1.82 2.00 2.96 2.79 3.07 -10.45%
DY 0.00 0.70 0.00 0.67 0.00 1.02 0.00 -
P/NAPS 1.05 1.93 2.08 2.16 1.64 1.48 1.15 -5.86%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
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 9.02 7.91 11.20 10.49 8.39 8.06 9.29 -1.94%
P/EPS 41.03 33.86 56.28 47.97 43.69 39.73 41.48 -0.72%
EY 2.44 2.95 1.78 2.08 2.29 2.52 2.41 0.82%
DY 0.00 0.98 0.00 0.70 0.00 0.92 0.00 -
P/NAPS 1.12 1.38 2.13 2.07 2.12 1.64 1.46 -16.15%

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