[COASTAL] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.72%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 954,490 916,726 817,405 761,588 700,231 682,715 700,407 22.89%
PBT 201,692 186,735 169,612 150,932 130,835 120,377 118,064 42.85%
Tax -1,037 -866 63 690 195 1,676 870 -
NP 200,655 185,869 169,675 151,622 131,030 122,053 118,934 41.67%
-
NP to SH 200,655 185,869 169,675 151,622 131,030 122,053 118,934 41.67%
-
Tax Rate 0.51% 0.46% -0.04% -0.46% -0.15% -1.39% -0.74% -
Total Cost 753,835 730,857 647,730 609,966 569,201 560,662 581,473 18.87%
-
Net Worth 1,333,206 1,276,900 1,140,377 1,008,085 954,253 907,601 860,169 33.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 34,626 31,053 31,053 28,013 28,013 27,049 27,049 17.87%
Div Payout % 17.26% 16.71% 18.30% 18.48% 21.38% 22.16% 22.74% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,333,206 1,276,900 1,140,377 1,008,085 954,253 907,601 860,169 33.89%
NOSH 531,242 531,134 487,195 483,007 482,970 483,152 482,996 6.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 21.02% 20.28% 20.76% 19.91% 18.71% 17.88% 16.98% -
ROE 15.05% 14.56% 14.88% 15.04% 13.73% 13.45% 13.83% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 179.67 172.60 167.78 157.68 144.98 141.30 145.01 15.34%
EPS 37.77 34.99 34.83 31.39 27.13 25.26 24.62 32.98%
DPS 6.52 5.85 6.40 5.80 5.80 5.60 5.60 10.66%
NAPS 2.5096 2.4041 2.3407 2.0871 1.9758 1.8785 1.7809 25.66%
Adjusted Per Share Value based on latest NOSH - 483,007
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 173.83 166.95 148.86 138.70 127.52 124.33 127.56 22.89%
EPS 36.54 33.85 30.90 27.61 23.86 22.23 21.66 41.66%
DPS 6.31 5.66 5.66 5.10 5.10 4.93 4.93 17.86%
NAPS 2.428 2.3255 2.0768 1.8359 1.7379 1.6529 1.5665 33.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.85 5.00 5.05 3.43 2.93 2.16 1.99 -
P/RPS 2.70 2.90 3.01 2.18 2.02 1.53 1.37 57.12%
P/EPS 12.84 14.29 14.50 10.93 10.80 8.55 8.08 36.13%
EY 7.79 7.00 6.90 9.15 9.26 11.70 12.37 -26.50%
DY 1.34 1.17 1.27 1.69 1.98 2.59 2.81 -38.93%
P/NAPS 1.93 2.08 2.16 1.64 1.48 1.15 1.12 43.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 28/05/13 -
Price 3.46 5.11 4.84 4.43 3.25 2.75 2.18 -
P/RPS 1.93 2.96 2.88 2.81 2.24 1.95 1.50 18.27%
P/EPS 9.16 14.60 13.90 14.11 11.98 10.89 8.85 2.31%
EY 10.92 6.85 7.20 7.09 8.35 9.19 11.30 -2.25%
DY 1.88 1.14 1.32 1.31 1.78 2.04 2.57 -18.79%
P/NAPS 1.38 2.13 2.07 2.12 1.64 1.46 1.22 8.55%

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