[COASTAL] YoY Annualized Quarter 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- 4.68%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 304,640 3,684,892 898,804 675,536 931,396 623,320 564,568 -9.04%
PBT 34,412 96,252 198,952 124,232 121,280 222,464 172,084 -21.91%
Tax -21,980 -1,260 -2,320 188 1,756 1,904 1,140 -
NP 12,432 94,992 196,632 124,420 123,036 224,368 173,224 -33.29%
-
NP to SH 12,432 94,992 196,632 124,420 123,036 224,368 173,224 -33.29%
-
Tax Rate 63.87% 1.31% 1.17% -0.15% -1.45% -0.86% -0.66% -
Total Cost 292,208 3,589,900 702,172 551,116 808,360 398,952 391,344 -4.39%
-
Net Worth 1,696,441 1,773,645 1,140,377 860,169 780,419 649,913 487,346 21.12%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 21,071 42,486 66,258 54,095 73,396 79,717 - -
Div Payout % 169.49% 44.73% 33.70% 43.48% 59.65% 35.53% - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,696,441 1,773,645 1,140,377 860,169 780,419 649,913 487,346 21.12%
NOSH 526,779 531,079 487,195 482,996 482,872 362,351 362,393 5.91%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.08% 2.58% 21.88% 18.42% 13.21% 36.00% 30.68% -
ROE 0.73% 5.36% 17.24% 14.46% 15.77% 34.52% 35.54% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 57.83 693.85 184.49 139.86 192.89 172.02 155.79 -14.12%
EPS 2.36 17.88 40.36 25.76 25.48 61.92 47.80 -37.01%
DPS 4.00 8.00 13.60 11.20 15.20 22.00 0.00 -
NAPS 3.2204 3.3397 2.3407 1.7809 1.6162 1.7936 1.3448 14.36%
Adjusted Per Share Value based on latest NOSH - 482,996
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 55.40 670.12 163.45 122.85 169.38 113.35 102.67 -9.04%
EPS 2.26 17.27 35.76 22.63 22.37 40.80 31.50 -33.29%
DPS 3.83 7.73 12.05 9.84 13.35 14.50 0.00 -
NAPS 3.0851 3.2255 2.0738 1.5643 1.4192 1.1819 0.8863 21.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.51 1.87 5.05 1.99 1.99 2.27 1.82 -
P/RPS 2.61 0.27 2.74 1.42 1.03 1.32 1.17 13.12%
P/EPS 63.98 10.45 12.51 7.73 7.81 3.67 3.81 54.27%
EY 1.56 9.57 7.99 12.94 12.80 27.28 26.26 -35.20%
DY 2.65 4.28 2.69 5.63 7.64 9.69 0.00 -
P/NAPS 0.47 0.56 2.16 1.12 1.23 1.27 1.35 -14.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/11/16 25/11/15 28/05/14 28/05/13 24/05/12 27/05/11 25/05/10 -
Price 1.37 1.94 4.84 2.18 1.88 2.72 1.56 -
P/RPS 2.37 0.28 2.62 1.56 0.97 1.58 1.00 14.18%
P/EPS 58.05 10.85 11.99 8.46 7.38 4.39 3.26 55.66%
EY 1.72 9.22 8.34 11.82 13.55 22.76 30.64 -35.76%
DY 2.92 4.12 2.81 5.14 8.09 8.09 0.00 -
P/NAPS 0.43 0.58 2.07 1.22 1.16 1.52 1.16 -14.14%

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