[COASTAL] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	877,208	954,490	916,726	817,405	761,588	700,231	682,715	18.13%
YoY %	-8.10%	4.12%	12.15%	7.33%	8.76%	2.57%	-	-
Horiz. %	128.49%	139.81%	134.28%	119.73%	111.55%	102.57%	100.00%	-
PBT	192,932	201,692	186,735	169,612	150,932	130,835	120,377	36.83%
YoY %	-4.34%	8.01%	10.10%	12.38%	15.36%	8.69%	-	-
Horiz. %	160.27%	167.55%	155.13%	140.90%	125.38%	108.69%	100.00%	-
Tax	-2,165	-1,037	-866	63	690	195	1,676	-
YoY %	-108.78%	-19.75%	-1,474.60%	-90.87%	253.85%	-88.37%	-	-
Horiz. %	-129.18%	-61.87%	-51.67%	3.76%	41.17%	11.63%	100.00%	-
NP	190,767	200,655	185,869	169,675	151,622	131,030	122,053	34.57%
YoY %	-4.93%	7.96%	9.54%	11.91%	15.72%	7.36%	-	-
Horiz. %	156.30%	164.40%	152.29%	139.02%	124.23%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	190,767	200,655	185,869	169,675	151,622	131,030	122,053	34.57%
YoY %	-4.93%	7.96%	9.54%	11.91%	15.72%	7.36%	-	-
Horiz. %	156.30%	164.40%	152.29%	139.02%	124.23%	107.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.12%	0.51%	0.46%	-0.04%	-0.46%	-0.15%	-1.39%	-
YoY %	119.61%	10.87%	1,250.00%	91.30%	-206.67%	89.21%	-	-
Horiz. %	-80.58%	-36.69%	-33.09%	2.88%	33.09%	10.79%	100.00%	-
Total Cost	686,441	753,835	730,857	647,730	609,966	569,201	560,662	14.40%
YoY %	-8.94%	3.14%	12.83%	6.19%	7.16%	1.52%	-	-
Horiz. %	122.43%	134.45%	130.36%	115.53%	108.79%	101.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,434,555	1,333,206	1,276,900	1,140,377	1,008,085	954,253	907,601	35.57%
YoY %	7.60%	4.41%	11.97%	13.12%	5.64%	5.14%	-	-
Horiz. %	158.06%	146.89%	140.69%	125.65%	111.07%	105.14%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	34,626	34,626	31,053	31,053	28,013	28,013	27,049	17.84%
YoY %	0.00%	11.51%	0.00%	10.85%	0.00%	3.56%	-	-
Horiz. %	128.01%	128.01%	114.80%	114.80%	103.56%	103.56%	100.00%	-
Div Payout %	18.15%	17.26%	16.71%	18.30%	18.48%	21.38%	22.16%	-
YoY %	5.16%	3.29%	-8.69%	-0.97%	-13.56%	-3.52%	-	-
Horiz. %	81.90%	77.89%	75.41%	82.58%	83.39%	96.48%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,434,555	1,333,206	1,276,900	1,140,377	1,008,085	954,253	907,601	35.57%
YoY %	7.60%	4.41%	11.97%	13.12%	5.64%	5.14%	-	-
Horiz. %	158.06%	146.89%	140.69%	125.65%	111.07%	105.14%	100.00%	-
NOSH	531,100	531,242	531,134	487,195	483,007	482,970	483,152	6.49%
YoY %	-0.03%	0.02%	9.02%	0.87%	0.01%	-0.04%	-	-
Horiz. %	109.92%	109.95%	109.93%	100.84%	99.97%	99.96%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	21.75%	21.02%	20.28%	20.76%	19.91%	18.71%	17.88%	-
YoY %	3.47%	3.65%	-2.31%	4.27%	6.41%	4.64%	-	-
Horiz. %	121.64%	117.56%	113.42%	116.11%	111.35%	104.64%	100.00%	-
ROE	13.30%	15.05%	14.56%	14.88%	15.04%	13.73%	13.45%	-
YoY %	-11.63%	3.37%	-2.15%	-1.06%	9.54%	2.08%	-	-
Horiz. %	98.88%	111.90%	108.25%	110.63%	111.82%	102.08%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	165.17	179.67	172.60	167.78	157.68	144.98	141.30	10.93%
YoY %	-8.07%	4.10%	2.87%	6.41%	8.76%	2.60%	-	-
Horiz. %	116.89%	127.15%	122.15%	118.74%	111.59%	102.60%	100.00%	-
EPS	35.92	37.77	34.99	34.83	31.39	27.13	25.26	26.37%
YoY %	-4.90%	7.95%	0.46%	10.96%	15.70%	7.40%	-	-
Horiz. %	142.20%	149.52%	138.52%	137.89%	124.27%	107.40%	100.00%	-
DPS	6.52	6.52	5.85	6.40	5.80	5.80	5.60	10.64%
YoY %	0.00%	11.45%	-8.59%	10.34%	0.00%	3.57%	-	-
Horiz. %	116.43%	116.43%	104.46%	114.29%	103.57%	103.57%	100.00%	-
NAPS	2.7011	2.5096	2.4041	2.3407	2.0871	1.9758	1.8785	27.31%
YoY %	7.63%	4.39%	2.71%	12.15%	5.63%	5.18%	-	-
Horiz. %	143.79%	133.60%	127.98%	124.60%	111.10%	105.18%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 487,195
RPS	159.53	173.58	166.71	148.65	138.50	127.34	124.16	18.13%
YoY %	-8.09%	4.12%	12.15%	7.33%	8.76%	2.56%	-	-
Horiz. %	128.49%	139.80%	134.27%	119.72%	111.55%	102.56%	100.00%	-
EPS	34.69	36.49	33.80	30.86	27.57	23.83	22.20	34.54%
YoY %	-4.93%	7.96%	9.53%	11.93%	15.69%	7.34%	-	-
Horiz. %	156.26%	164.37%	152.25%	139.01%	124.19%	107.34%	100.00%	-
DPS	6.30	6.30	5.65	5.65	5.09	5.09	4.92	17.86%
YoY %	0.00%	11.50%	0.00%	11.00%	0.00%	3.46%	-	-
Horiz. %	128.05%	128.05%	114.84%	114.84%	103.46%	103.46%	100.00%	-
NAPS	2.6088	2.4245	2.3221	2.0738	1.8333	1.7354	1.6505	35.57%
YoY %	7.60%	4.41%	11.97%	13.12%	5.64%	5.14%	-	-
Horiz. %	158.06%	146.89%	140.69%	125.65%	111.08%	105.14%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.83	4.85	5.00	5.05	3.43	2.93	2.16	-
P/RPS	1.71	2.70	2.90	3.01	2.18	2.02	1.53	7.67%
YoY %	-36.67%	-6.90%	-3.65%	38.07%	7.92%	32.03%	-	-
Horiz. %	111.76%	176.47%	189.54%	196.73%	142.48%	132.03%	100.00%	-
P/EPS	7.88	12.84	14.29	14.50	10.93	10.80	8.55	-5.28%
YoY %	-38.63%	-10.15%	-1.45%	32.66%	1.20%	26.32%	-	-
Horiz. %	92.16%	150.18%	167.13%	169.59%	127.84%	126.32%	100.00%	-
EY	12.69	7.79	7.00	6.90	9.15	9.26	11.70	5.54%
YoY %	62.90%	11.29%	1.45%	-24.59%	-1.19%	-20.85%	-	-
Horiz. %	108.46%	66.58%	59.83%	58.97%	78.21%	79.15%	100.00%	-
DY	2.30	1.34	1.17	1.27	1.69	1.98	2.59	-7.59%
YoY %	71.64%	14.53%	-7.87%	-24.85%	-14.65%	-23.55%	-	-
Horiz. %	88.80%	51.74%	45.17%	49.03%	65.25%	76.45%	100.00%	-
P/NAPS	1.05	1.93	2.08	2.16	1.64	1.48	1.15	-5.86%
YoY %	-45.60%	-7.21%	-3.70%	31.71%	10.81%	28.70%	-	-
Horiz. %	91.30%	167.83%	180.87%	187.83%	142.61%	128.70%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	24/02/15	21/11/14	21/08/14	28/05/14	25/02/14	27/11/13	26/08/13	-
Price	3.02	3.46	5.11	4.84	4.43	3.25	2.75	-
P/RPS	1.83	1.93	2.96	2.88	2.81	2.24	1.95	-4.13%
YoY %	-5.18%	-34.80%	2.78%	2.49%	25.45%	14.87%	-	-
Horiz. %	93.85%	98.97%	151.79%	147.69%	144.10%	114.87%	100.00%	-
P/EPS	8.41	9.16	14.60	13.90	14.11	11.98	10.89	-15.78%
YoY %	-8.19%	-37.26%	5.04%	-1.49%	17.78%	10.01%	-	-
Horiz. %	77.23%	84.11%	134.07%	127.64%	129.57%	110.01%	100.00%	-
EY	11.89	10.92	6.85	7.20	7.09	8.35	9.19	18.67%
YoY %	8.88%	59.42%	-4.86%	1.55%	-15.09%	-9.14%	-	-
Horiz. %	129.38%	118.82%	74.54%	78.35%	77.15%	90.86%	100.00%	-
DY	2.16	1.88	1.14	1.32	1.31	1.78	2.04	3.87%
YoY %	14.89%	64.91%	-13.64%	0.76%	-26.40%	-12.75%	-	-
Horiz. %	105.88%	92.16%	55.88%	64.71%	64.22%	87.25%	100.00%	-
P/NAPS	1.12	1.38	2.13	2.07	2.12	1.64	1.46	-16.15%
YoY %	-18.84%	-35.21%	2.90%	-2.36%	29.27%	12.33%	-	-
Horiz. %	76.71%	94.52%	145.89%	141.78%	145.21%	112.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos