[COASTAL] QoQ TTM Result on 30-Sep-2014

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- 7.96%
YoY- 53.14%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 925,108 1,003,459 877,208 954,490 916,726 817,405 761,588 13.88%
PBT 194,807 209,410 192,932 201,692 186,735 169,612 150,932 18.60%
Tax -688 -1,890 -2,165 -1,037 -866 63 690 -
NP 194,119 207,520 190,767 200,655 185,869 169,675 151,622 17.95%
-
NP to SH 194,119 207,520 190,767 200,655 185,869 169,675 151,622 17.95%
-
Tax Rate 0.35% 0.90% 1.12% 0.51% 0.46% -0.04% -0.46% -
Total Cost 730,989 795,939 686,441 753,835 730,857 647,730 609,966 12.86%
-
Net Worth 1,586,706 1,535,604 1,434,555 1,333,206 1,276,900 1,140,377 1,008,085 35.42%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 38,244 38,244 34,626 34,626 31,053 31,053 28,013 23.13%
Div Payout % 19.70% 18.43% 18.15% 17.26% 16.71% 18.30% 18.48% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,586,706 1,535,604 1,434,555 1,333,206 1,276,900 1,140,377 1,008,085 35.42%
NOSH 530,884 531,112 531,100 531,242 531,134 487,195 483,007 6.52%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 20.98% 20.68% 21.75% 21.02% 20.28% 20.76% 19.91% -
ROE 12.23% 13.51% 13.30% 15.05% 14.56% 14.88% 15.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 174.26 188.94 165.17 179.67 172.60 167.78 157.68 6.91%
EPS 36.57 39.07 35.92 37.77 34.99 34.83 31.39 10.75%
DPS 7.20 7.20 6.52 6.52 5.85 6.40 5.80 15.55%
NAPS 2.9888 2.8913 2.7011 2.5096 2.4041 2.3407 2.0871 27.13%
Adjusted Per Share Value based on latest NOSH - 531,242
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 168.24 182.49 159.53 173.58 166.71 148.65 138.50 13.88%
EPS 35.30 37.74 34.69 36.49 33.80 30.86 27.57 17.96%
DPS 6.95 6.95 6.30 6.30 5.65 5.65 5.09 23.14%
NAPS 2.8855 2.7926 2.6088 2.4245 2.3221 2.0738 1.8333 35.42%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.74 2.90 2.83 4.85 5.00 5.05 3.43 -
P/RPS 1.57 1.53 1.71 2.70 2.90 3.01 2.18 -19.70%
P/EPS 7.49 7.42 7.88 12.84 14.29 14.50 10.93 -22.32%
EY 13.34 13.47 12.69 7.79 7.00 6.90 9.15 28.66%
DY 2.63 2.48 2.30 1.34 1.17 1.27 1.69 34.39%
P/NAPS 0.92 1.00 1.05 1.93 2.08 2.16 1.64 -32.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 21/11/14 21/08/14 28/05/14 25/02/14 -
Price 1.74 2.92 3.02 3.46 5.11 4.84 4.43 -
P/RPS 1.00 1.55 1.83 1.93 2.96 2.88 2.81 -49.87%
P/EPS 4.76 7.47 8.41 9.16 14.60 13.90 14.11 -51.63%
EY 21.01 13.38 11.89 10.92 6.85 7.20 7.09 106.72%
DY 4.14 2.47 2.16 1.88 1.14 1.32 1.31 115.80%
P/NAPS 0.58 1.01 1.12 1.38 2.13 2.07 2.12 -57.95%

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