[COASTAL] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.54%
YoY- 52.29%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,003,459 877,208 954,490 916,726 817,405 761,588 700,231 27.13%
PBT 209,410 192,932 201,692 186,735 169,612 150,932 130,835 36.86%
Tax -1,890 -2,165 -1,037 -866 63 690 195 -
NP 207,520 190,767 200,655 185,869 169,675 151,622 131,030 35.90%
-
NP to SH 207,520 190,767 200,655 185,869 169,675 151,622 131,030 35.90%
-
Tax Rate 0.90% 1.12% 0.51% 0.46% -0.04% -0.46% -0.15% -
Total Cost 795,939 686,441 753,835 730,857 647,730 609,966 569,201 25.07%
-
Net Worth 1,535,604 1,434,555 1,333,206 1,276,900 1,140,377 1,008,085 954,253 37.36%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 38,244 34,626 34,626 31,053 31,053 28,013 28,013 23.08%
Div Payout % 18.43% 18.15% 17.26% 16.71% 18.30% 18.48% 21.38% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,535,604 1,434,555 1,333,206 1,276,900 1,140,377 1,008,085 954,253 37.36%
NOSH 531,112 531,100 531,242 531,134 487,195 483,007 482,970 6.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 20.68% 21.75% 21.02% 20.28% 20.76% 19.91% 18.71% -
ROE 13.51% 13.30% 15.05% 14.56% 14.88% 15.04% 13.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 188.94 165.17 179.67 172.60 167.78 157.68 144.98 19.32%
EPS 39.07 35.92 37.77 34.99 34.83 31.39 27.13 27.55%
DPS 7.20 6.52 6.52 5.85 6.40 5.80 5.80 15.52%
NAPS 2.8913 2.7011 2.5096 2.4041 2.3407 2.0871 1.9758 28.92%
Adjusted Per Share Value based on latest NOSH - 531,134
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 182.49 159.53 173.58 166.71 148.65 138.50 127.34 27.13%
EPS 37.74 34.69 36.49 33.80 30.86 27.57 23.83 35.90%
DPS 6.95 6.30 6.30 5.65 5.65 5.09 5.09 23.10%
NAPS 2.7926 2.6088 2.4245 2.3221 2.0738 1.8333 1.7354 37.36%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.90 2.83 4.85 5.00 5.05 3.43 2.93 -
P/RPS 1.53 1.71 2.70 2.90 3.01 2.18 2.02 -16.92%
P/EPS 7.42 7.88 12.84 14.29 14.50 10.93 10.80 -22.15%
EY 13.47 12.69 7.79 7.00 6.90 9.15 9.26 28.41%
DY 2.48 2.30 1.34 1.17 1.27 1.69 1.98 16.21%
P/NAPS 1.00 1.05 1.93 2.08 2.16 1.64 1.48 -23.01%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 24/02/15 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 -
Price 2.92 3.02 3.46 5.11 4.84 4.43 3.25 -
P/RPS 1.55 1.83 1.93 2.96 2.88 2.81 2.24 -21.78%
P/EPS 7.47 8.41 9.16 14.60 13.90 14.11 11.98 -27.03%
EY 13.38 11.89 10.92 6.85 7.20 7.09 8.35 36.97%
DY 2.47 2.16 1.88 1.14 1.32 1.31 1.78 24.43%
P/NAPS 1.01 1.12 1.38 2.13 2.07 2.12 1.64 -27.63%

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