[COASTAL] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.29%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 761,588 700,231 682,715 700,407 764,372 789,964 723,040 3.51%
PBT 150,932 130,835 120,377 118,064 117,326 141,328 148,792 0.95%
Tax 690 195 1,676 870 1,262 469 -868 -
NP 151,622 131,030 122,053 118,934 118,588 141,797 147,924 1.65%
-
NP to SH 151,622 131,030 122,053 118,934 118,588 141,797 147,924 1.65%
-
Tax Rate -0.46% -0.15% -1.39% -0.74% -1.08% -0.33% 0.58% -
Total Cost 609,966 569,201 560,662 581,473 645,784 648,167 575,116 3.98%
-
Net Worth 1,008,085 954,253 907,601 860,169 834,074 807,740 815,249 15.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 28,013 28,013 27,049 27,049 31,875 31,875 38,633 -19.24%
Div Payout % 18.48% 21.38% 22.16% 22.74% 26.88% 22.48% 26.12% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,008,085 954,253 907,601 860,169 834,074 807,740 815,249 15.16%
NOSH 483,007 482,970 483,152 482,996 482,738 483,069 483,511 -0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.91% 18.71% 17.88% 16.98% 15.51% 17.95% 20.46% -
ROE 15.04% 13.73% 13.45% 13.83% 14.22% 17.55% 18.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 157.68 144.98 141.30 145.01 158.34 163.53 149.54 3.58%
EPS 31.39 27.13 25.26 24.62 24.57 29.35 30.59 1.73%
DPS 5.80 5.80 5.60 5.60 6.60 6.60 8.00 -19.24%
NAPS 2.0871 1.9758 1.8785 1.7809 1.7278 1.6721 1.6861 15.24%
Adjusted Per Share Value based on latest NOSH - 482,996
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.70 127.52 124.33 127.56 139.21 143.87 131.68 3.51%
EPS 27.61 23.86 22.23 21.66 21.60 25.82 26.94 1.64%
DPS 5.10 5.10 4.93 4.93 5.81 5.81 7.04 -19.29%
NAPS 1.8359 1.7379 1.6529 1.5665 1.519 1.471 1.4847 15.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.43 2.93 2.16 1.99 2.00 1.75 1.88 -
P/RPS 2.18 2.02 1.53 1.37 1.26 1.07 1.26 43.97%
P/EPS 10.93 10.80 8.55 8.08 8.14 5.96 6.15 46.56%
EY 9.15 9.26 11.70 12.37 12.28 16.77 16.27 -31.79%
DY 1.69 1.98 2.59 2.81 3.30 3.77 4.26 -45.91%
P/NAPS 1.64 1.48 1.15 1.12 1.16 1.05 1.11 29.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 -
Price 4.43 3.25 2.75 2.18 2.02 2.00 1.87 -
P/RPS 2.81 2.24 1.95 1.50 1.28 1.22 1.25 71.35%
P/EPS 14.11 11.98 10.89 8.85 8.22 6.81 6.11 74.44%
EY 7.09 8.35 9.19 11.30 12.16 14.68 16.36 -42.64%
DY 1.31 1.78 2.04 2.57 3.27 3.30 4.28 -54.48%
P/NAPS 2.12 1.64 1.46 1.22 1.17 1.20 1.11 53.75%

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