[COASTAL] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -15.74%
YoY- -18.48%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,494,413 1,457,588 1,609,838 1,613,916 925,108 1,003,459 877,208 42.68%
PBT 72,172 89,970 137,617 164,359 194,807 209,410 192,932 -48.11%
Tax -5,859 -1,698 198 -785 -688 -1,890 -2,165 94.31%
NP 66,313 88,272 137,815 163,574 194,119 207,520 190,767 -50.59%
-
NP to SH 66,313 88,272 137,815 163,574 194,119 207,520 190,767 -50.59%
-
Tax Rate 8.12% 1.89% -0.14% 0.48% 0.35% 0.90% 1.12% -
Total Cost 1,428,100 1,369,316 1,472,023 1,450,342 730,989 795,939 686,441 63.04%
-
Net Worth 1,668,315 1,617,562 1,746,176 1,774,299 1,586,706 1,535,604 1,434,555 10.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 21,254 21,254 30,807 30,807 38,244 38,244 34,626 -27.79%
Div Payout % 32.05% 24.08% 22.35% 18.83% 19.70% 18.43% 18.15% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,668,315 1,617,562 1,746,176 1,774,299 1,586,706 1,535,604 1,434,555 10.59%
NOSH 529,506 531,428 531,075 531,275 530,884 531,112 531,100 -0.20%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 4.44% 6.06% 8.56% 10.14% 20.98% 20.68% 21.75% -
ROE 3.97% 5.46% 7.89% 9.22% 12.23% 13.51% 13.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 282.23 274.28 303.13 303.78 174.26 188.94 165.17 42.97%
EPS 12.52 16.61 25.95 30.79 36.57 39.07 35.92 -50.50%
DPS 4.00 4.00 5.80 5.80 7.20 7.20 6.52 -27.82%
NAPS 3.1507 3.0438 3.288 3.3397 2.9888 2.8913 2.7011 10.82%
Adjusted Per Share Value based on latest NOSH - 531,275
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 271.77 265.07 292.76 293.50 168.24 182.49 159.53 42.68%
EPS 12.06 16.05 25.06 29.75 35.30 37.74 34.69 -50.58%
DPS 3.87 3.87 5.60 5.60 6.95 6.95 6.30 -27.75%
NAPS 3.0339 2.9416 3.1755 3.2267 2.8855 2.7926 2.6088 10.59%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.55 1.64 1.84 1.87 2.74 2.90 2.83 -
P/RPS 0.55 0.60 0.61 0.62 1.57 1.53 1.71 -53.08%
P/EPS 12.38 9.87 7.09 6.07 7.49 7.42 7.88 35.18%
EY 8.08 10.13 14.10 16.46 13.34 13.47 12.69 -26.00%
DY 2.58 2.44 3.15 3.10 2.63 2.48 2.30 7.96%
P/NAPS 0.49 0.54 0.56 0.56 0.92 1.00 1.05 -39.86%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 25/05/16 25/02/16 25/11/15 25/08/15 21/05/15 24/02/15 -
Price 1.46 1.59 1.67 1.94 1.74 2.92 3.02 -
P/RPS 0.52 0.58 0.55 0.64 1.00 1.55 1.83 -56.81%
P/EPS 11.66 9.57 6.44 6.30 4.76 7.47 8.41 24.36%
EY 8.58 10.45 15.54 15.87 21.01 13.38 11.89 -19.56%
DY 2.74 2.52 3.47 2.99 4.14 2.47 2.16 17.19%
P/NAPS 0.46 0.52 0.51 0.58 0.58 1.01 1.12 -44.77%

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