[COASTAL] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.27%
YoY- -22.49%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 764,372 789,964 723,040 796,153 719,134 703,293 785,173 -1.76%
PBT 117,326 141,328 148,792 166,340 191,636 194,472 211,513 -32.36%
Tax 1,262 469 -868 -719 -682 551 487 88.11%
NP 118,588 141,797 147,924 165,621 190,954 195,023 212,000 -31.99%
-
NP to SH 118,588 141,797 147,924 165,621 190,954 195,023 212,000 -31.99%
-
Tax Rate -1.08% -0.33% 0.58% 0.43% 0.36% -0.28% -0.23% -
Total Cost 645,784 648,167 575,116 630,532 528,180 508,270 573,173 8.23%
-
Net Worth 834,074 807,740 815,249 780,419 770,528 720,438 676,077 14.95%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,875 31,875 38,633 38,633 40,213 40,213 19,929 36.57%
Div Payout % 26.88% 22.48% 26.12% 23.33% 21.06% 20.62% 9.40% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 834,074 807,740 815,249 780,419 770,528 720,438 676,077 14.95%
NOSH 482,738 483,069 483,511 482,872 483,089 482,964 362,449 20.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.51% 17.95% 20.46% 20.80% 26.55% 27.73% 27.00% -
ROE 14.22% 17.55% 18.14% 21.22% 24.78% 27.07% 31.36% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.34 163.53 149.54 164.88 148.86 145.62 216.63 -18.78%
EPS 24.57 29.35 30.59 34.30 39.53 40.38 58.49 -43.76%
DPS 6.60 6.60 8.00 8.00 8.32 8.33 5.50 12.86%
NAPS 1.7278 1.6721 1.6861 1.6162 1.595 1.4917 1.8653 -4.95%
Adjusted Per Share Value based on latest NOSH - 482,872
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 139.21 143.87 131.68 144.99 130.97 128.08 142.99 -1.76%
EPS 21.60 25.82 26.94 30.16 34.78 35.52 38.61 -31.98%
DPS 5.81 5.81 7.04 7.04 7.32 7.32 3.63 36.63%
NAPS 1.519 1.471 1.4847 1.4213 1.4033 1.312 1.2313 14.95%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 1.75 1.88 1.99 1.93 1.74 2.62 -
P/RPS 1.26 1.07 1.26 1.21 1.30 1.19 1.21 2.72%
P/EPS 8.14 5.96 6.15 5.80 4.88 4.31 4.48 48.63%
EY 12.28 16.77 16.27 17.24 20.48 23.21 22.32 -32.73%
DY 3.30 3.77 4.26 4.02 4.31 4.79 2.10 34.97%
P/NAPS 1.16 1.05 1.11 1.23 1.21 1.17 1.40 -11.73%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 24/11/11 23/08/11 -
Price 2.02 2.00 1.87 1.88 2.40 1.92 2.04 -
P/RPS 1.28 1.22 1.25 1.14 1.61 1.32 0.94 22.73%
P/EPS 8.22 6.81 6.11 5.48 6.07 4.75 3.49 76.56%
EY 12.16 14.68 16.36 18.24 16.47 21.03 28.67 -43.40%
DY 3.27 3.30 4.28 4.26 3.47 4.34 2.70 13.55%
P/NAPS 1.17 1.20 1.11 1.16 1.50 1.29 1.09 4.81%

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