[COASTAL] QoQ TTM 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- 7.36%
YoY- -7.59%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 916,726 817,405 761,588 700,231 682,715 700,407 764,372 12.91%
PBT 186,735 169,612 150,932 130,835 120,377 118,064 117,326 36.43%
Tax -866 63 690 195 1,676 870 1,262 -
NP 185,869 169,675 151,622 131,030 122,053 118,934 118,588 35.04%
-
NP to SH 185,869 169,675 151,622 131,030 122,053 118,934 118,588 35.04%
-
Tax Rate 0.46% -0.04% -0.46% -0.15% -1.39% -0.74% -1.08% -
Total Cost 730,857 647,730 609,966 569,201 560,662 581,473 645,784 8.62%
-
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 31,053 31,053 28,013 28,013 27,049 27,049 31,875 -1.73%
Div Payout % 16.71% 18.30% 18.48% 21.38% 22.16% 22.74% 26.88% -
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 20.28% 20.76% 19.91% 18.71% 17.88% 16.98% 15.51% -
ROE 14.56% 14.88% 15.04% 13.73% 13.45% 13.83% 14.22% -
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 172.60 167.78 157.68 144.98 141.30 145.01 158.34 5.93%
EPS 34.99 34.83 31.39 27.13 25.26 24.62 24.57 26.66%
DPS 5.85 6.40 5.80 5.80 5.60 5.60 6.60 -7.74%
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 166.71 148.65 138.50 127.34 124.16 127.37 139.01 12.91%
EPS 33.80 30.86 27.57 23.83 22.20 21.63 21.57 35.02%
DPS 5.65 5.65 5.09 5.09 4.92 4.92 5.80 -1.73%
NAPS 2.3221 2.0738 1.8333 1.7354 1.6505 1.5643 1.5168 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 2.90 3.01 2.18 2.02 1.53 1.37 1.26 74.58%
P/EPS 14.29 14.50 10.93 10.80 8.55 8.08 8.14 45.67%
EY 7.00 6.90 9.15 9.26 11.70 12.37 12.28 -31.32%
DY 1.17 1.27 1.69 1.98 2.59 2.81 3.30 -50.00%
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 2.96 2.88 2.81 2.24 1.95 1.50 1.28 75.14%
P/EPS 14.60 13.90 14.11 11.98 10.89 8.85 8.22 46.81%
EY 6.85 7.20 7.09 8.35 9.19 11.30 12.16 -31.86%
DY 1.14 1.32 1.31 1.78 2.04 2.57 3.27 -50.56%
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