[COASTAL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -16.37%
YoY- -37.9%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 700,231 682,715 700,407 764,372 789,964 723,040 796,153 -8.19%
PBT 130,835 120,377 118,064 117,326 141,328 148,792 166,340 -14.77%
Tax 195 1,676 870 1,262 469 -868 -719 -
NP 131,030 122,053 118,934 118,588 141,797 147,924 165,621 -14.44%
-
NP to SH 131,030 122,053 118,934 118,588 141,797 147,924 165,621 -14.44%
-
Tax Rate -0.15% -1.39% -0.74% -1.08% -0.33% 0.58% 0.43% -
Total Cost 569,201 560,662 581,473 645,784 648,167 575,116 630,532 -6.58%
-
Net Worth 954,253 907,601 860,169 834,074 807,740 815,249 780,419 14.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 28,013 27,049 27,049 31,875 31,875 38,633 38,633 -19.27%
Div Payout % 21.38% 22.16% 22.74% 26.88% 22.48% 26.12% 23.33% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 954,253 907,601 860,169 834,074 807,740 815,249 780,419 14.33%
NOSH 482,970 483,152 482,996 482,738 483,069 483,511 482,872 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.71% 17.88% 16.98% 15.51% 17.95% 20.46% 20.80% -
ROE 13.73% 13.45% 13.83% 14.22% 17.55% 18.14% 21.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 144.98 141.30 145.01 158.34 163.53 149.54 164.88 -8.21%
EPS 27.13 25.26 24.62 24.57 29.35 30.59 34.30 -14.46%
DPS 5.80 5.60 5.60 6.60 6.60 8.00 8.00 -19.28%
NAPS 1.9758 1.8785 1.7809 1.7278 1.6721 1.6861 1.6162 14.31%
Adjusted Per Share Value based on latest NOSH - 482,738
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 127.34 124.16 127.37 139.01 143.66 131.49 144.79 -8.19%
EPS 23.83 22.20 21.63 21.57 25.79 26.90 30.12 -14.44%
DPS 5.09 4.92 4.92 5.80 5.80 7.03 7.03 -19.35%
NAPS 1.7354 1.6505 1.5643 1.5168 1.4689 1.4826 1.4193 14.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.93 2.16 1.99 2.00 1.75 1.88 1.99 -
P/RPS 2.02 1.53 1.37 1.26 1.07 1.26 1.21 40.68%
P/EPS 10.80 8.55 8.08 8.14 5.96 6.15 5.80 51.29%
EY 9.26 11.70 12.37 12.28 16.77 16.27 17.24 -33.89%
DY 1.98 2.59 2.81 3.30 3.77 4.26 4.02 -37.60%
P/NAPS 1.48 1.15 1.12 1.16 1.05 1.11 1.23 13.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 -
Price 3.25 2.75 2.18 2.02 2.00 1.87 1.88 -
P/RPS 2.24 1.95 1.50 1.28 1.22 1.25 1.14 56.81%
P/EPS 11.98 10.89 8.85 8.22 6.81 6.11 5.48 68.36%
EY 8.35 9.19 11.30 12.16 14.68 16.36 18.24 -40.57%
DY 1.78 2.04 2.57 3.27 3.30 4.28 4.26 -44.07%
P/NAPS 1.64 1.46 1.22 1.17 1.20 1.11 1.16 25.94%

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