[COASTAL] QoQ TTM Result on 31-Mar-2015

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 8.78%
YoY- 22.3%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,609,838 1,613,916 925,108 1,003,459 877,208 954,490 916,726 45.40%
PBT 137,617 164,359 194,807 209,410 192,932 201,692 186,735 -18.36%
Tax 198 -785 -688 -1,890 -2,165 -1,037 -866 -
NP 137,815 163,574 194,119 207,520 190,767 200,655 185,869 -18.03%
-
NP to SH 137,815 163,574 194,119 207,520 190,767 200,655 185,869 -18.03%
-
Tax Rate -0.14% 0.48% 0.35% 0.90% 1.12% 0.51% 0.46% -
Total Cost 1,472,023 1,450,342 730,989 795,939 686,441 753,835 730,857 59.28%
-
Net Worth 1,746,176 1,774,299 1,586,706 1,535,604 1,434,555 1,333,206 1,276,900 23.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 30,807 30,807 38,244 38,244 34,626 34,626 31,053 -0.52%
Div Payout % 22.35% 18.83% 19.70% 18.43% 18.15% 17.26% 16.71% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,746,176 1,774,299 1,586,706 1,535,604 1,434,555 1,333,206 1,276,900 23.13%
NOSH 531,075 531,275 530,884 531,112 531,100 531,242 531,134 -0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.56% 10.14% 20.98% 20.68% 21.75% 21.02% 20.28% -
ROE 7.89% 9.22% 12.23% 13.51% 13.30% 15.05% 14.56% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 303.13 303.78 174.26 188.94 165.17 179.67 172.60 45.41%
EPS 25.95 30.79 36.57 39.07 35.92 37.77 34.99 -18.02%
DPS 5.80 5.80 7.20 7.20 6.52 6.52 5.85 -0.56%
NAPS 3.288 3.3397 2.9888 2.8913 2.7011 2.5096 2.4041 23.14%
Adjusted Per Share Value based on latest NOSH - 531,112
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 293.18 293.92 168.48 182.75 159.76 173.83 166.95 45.40%
EPS 25.10 29.79 35.35 37.79 34.74 36.54 33.85 -18.03%
DPS 5.61 5.61 6.97 6.97 6.31 6.31 5.66 -0.58%
NAPS 3.1801 3.2313 2.8897 2.7966 2.6126 2.428 2.3255 23.13%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.84 1.87 2.74 2.90 2.83 4.85 5.00 -
P/RPS 0.61 0.62 1.57 1.53 1.71 2.70 2.90 -64.53%
P/EPS 7.09 6.07 7.49 7.42 7.88 12.84 14.29 -37.24%
EY 14.10 16.46 13.34 13.47 12.69 7.79 7.00 59.29%
DY 3.15 3.10 2.63 2.48 2.30 1.34 1.17 93.18%
P/NAPS 0.56 0.56 0.92 1.00 1.05 1.93 2.08 -58.20%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 21/05/15 24/02/15 21/11/14 21/08/14 -
Price 1.67 1.94 1.74 2.92 3.02 3.46 5.11 -
P/RPS 0.55 0.64 1.00 1.55 1.83 1.93 2.96 -67.33%
P/EPS 6.44 6.30 4.76 7.47 8.41 9.16 14.60 -41.96%
EY 15.54 15.87 21.01 13.38 11.89 10.92 6.85 72.39%
DY 3.47 2.99 4.14 2.47 2.16 1.88 1.14 109.60%
P/NAPS 0.51 0.58 0.58 1.01 1.12 1.38 2.13 -61.34%

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