[COASTAL] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -35.95%
YoY- -57.46%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 534,100 649,350 1,494,413 1,457,588 1,609,838 1,613,916 925,108 -30.54%
PBT 53,133 56,712 72,172 89,970 137,617 164,359 194,807 -57.77%
Tax -15,871 -11,039 -5,859 -1,698 198 -785 -688 702.68%
NP 37,262 45,673 66,313 88,272 137,815 163,574 194,119 -66.55%
-
NP to SH 37,262 45,673 66,313 88,272 137,815 163,574 194,119 -66.55%
-
Tax Rate 29.87% 19.47% 8.12% 1.89% -0.14% 0.48% 0.35% -
Total Cost 496,838 603,677 1,428,100 1,369,316 1,472,023 1,450,342 730,989 -22.60%
-
Net Worth 1,847,673 1,696,441 1,668,315 1,617,562 1,746,176 1,774,299 1,586,706 10.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 15,896 15,896 21,254 21,254 30,807 30,807 38,244 -44.15%
Div Payout % 42.66% 34.80% 32.05% 24.08% 22.35% 18.83% 19.70% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,847,673 1,696,441 1,668,315 1,617,562 1,746,176 1,774,299 1,586,706 10.63%
NOSH 531,599 526,779 529,506 531,428 531,075 531,275 530,884 0.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.98% 7.03% 4.44% 6.06% 8.56% 10.14% 20.98% -
ROE 2.02% 2.69% 3.97% 5.46% 7.89% 9.22% 12.23% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 100.74 123.27 282.23 274.28 303.13 303.78 174.26 -30.48%
EPS 7.03 8.67 12.52 16.61 25.95 30.79 36.57 -66.52%
DPS 3.00 3.00 4.00 4.00 5.80 5.80 7.20 -44.06%
NAPS 3.4849 3.2204 3.1507 3.0438 3.288 3.3397 2.9888 10.72%
Adjusted Per Share Value based on latest NOSH - 531,428
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 97.27 118.26 272.16 265.45 293.18 293.92 168.48 -30.54%
EPS 6.79 8.32 12.08 16.08 25.10 29.79 35.35 -66.54%
DPS 2.90 2.90 3.87 3.87 5.61 5.61 6.97 -44.11%
NAPS 3.3649 3.0895 3.0383 2.9459 3.1801 3.2313 2.8897 10.63%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.39 1.51 1.55 1.64 1.84 1.87 2.74 -
P/RPS 1.38 1.22 0.55 0.60 0.61 0.62 1.57 -8.20%
P/EPS 19.78 17.42 12.38 9.87 7.09 6.07 7.49 90.49%
EY 5.06 5.74 8.08 10.13 14.10 16.46 13.34 -47.44%
DY 2.16 1.99 2.58 2.44 3.15 3.10 2.63 -12.24%
P/NAPS 0.40 0.47 0.49 0.54 0.56 0.56 0.92 -42.46%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 28/11/16 29/08/16 25/05/16 25/02/16 25/11/15 25/08/15 -
Price 1.45 1.37 1.46 1.59 1.67 1.94 1.74 -
P/RPS 1.44 1.11 0.52 0.58 0.55 0.64 1.00 27.37%
P/EPS 20.63 15.80 11.66 9.57 6.44 6.30 4.76 164.64%
EY 4.85 6.33 8.58 10.45 15.54 15.87 21.01 -62.20%
DY 2.07 2.19 2.74 2.52 3.47 2.99 4.14 -36.87%
P/NAPS 0.42 0.43 0.46 0.52 0.51 0.58 0.58 -19.28%

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