[COASTAL] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Cumulative Result
Revenue	111,754	125,464	199,300	1,293,574	506,579	570,720	499,890	-18.09%
YoY %	-10.93%	-37.05%	-84.59%	155.35%	-11.24%	14.17%	-	-
Horiz. %	22.36%	25.10%	39.87%	258.77%	101.34%	114.17%	100.00%	-
PBT	38,609	5,426	49,197	55,353	102,709	89,200	139,508	-15.73%
YoY %	611.56%	-88.97%	-11.12%	-46.11%	15.14%	-36.06%	-	-
Horiz. %	27.68%	3.89%	35.26%	39.68%	73.62%	63.94%	100.00%	-
Tax	-11,624	-12,354	-14,336	-1,907	-64	1,003	-148	78.87%
YoY %	5.91%	13.83%	-651.76%	-2,879.69%	-106.38%	777.70%	-	-
Horiz. %	7,854.05%	8,347.30%	9,686.49%	1,288.51%	43.24%	-677.70%	100.00%	-
NP	26,985	-6,928	34,861	53,446	102,645	90,203	139,360	-19.65%
YoY %	489.51%	-119.87%	-34.77%	-47.93%	13.79%	-35.27%	-	-
Horiz. %	19.36%	-4.97%	25.02%	38.35%	73.65%	64.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,990	-6,977	34,861	53,446	102,645	90,203	139,360	-19.64%
YoY %	486.84%	-120.01%	-34.77%	-47.93%	13.79%	-35.27%	-	-
Horiz. %	19.37%	-5.01%	25.02%	38.35%	73.65%	64.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.11%	227.68%	29.14%	3.45%	0.06%	-1.12%	0.11%	-
YoY %	-86.78%	681.33%	744.64%	5,650.00%	105.36%	-1,118.18%	-	-
Horiz. %	27,372.73%	206,981.82%	26,490.91%	3,136.36%	54.55%	-1,018.18%	100.00%	-
Total Cost	84,769	132,392	164,439	1,240,128	403,934	480,517	360,530	-17.54%
YoY %	-35.97%	-19.49%	-86.74%	207.01%	-15.94%	33.28%	-	-
Horiz. %	23.51%	36.72%	45.61%	343.97%	112.04%	133.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,191,365	1,685,580	1,848,174	1,616,054	954,381	807,865	720,815	6.92%
YoY %	-29.32%	-8.80%	14.36%	69.33%	18.14%	12.08%	-	-
Horiz. %	165.28%	233.84%	256.40%	224.20%	132.40%	112.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	5,274	10,558	21,237	28,016	31,887	46,872	-
YoY %	-	-50.05%	-50.28%	-24.20%	-12.14%	-31.97%	-	-
Horiz. %	-	11.25%	22.53%	45.31%	59.77%	68.03%	100.00%	-
Div Payout %	-	0.00%	30.29%	39.74%	27.29%	35.35%	33.63%	-
YoY %	-	0.00%	-23.78%	45.62%	-22.80%	5.11%	-	-
Horiz. %	-	0.00%	90.07%	118.17%	81.15%	105.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,191,365	1,685,580	1,848,174	1,616,054	954,381	807,865	720,815	6.92%
YoY %	-29.32%	-8.80%	14.36%	69.33%	18.14%	12.08%	-	-
Horiz. %	165.28%	233.84%	256.40%	224.20%	132.40%	112.08%	100.00%	-
NOSH	531,811	531,599	531,599	530,933	483,035	483,144	483,217	1.28%
YoY %	0.04%	0.00%	0.13%	9.92%	-0.02%	-0.02%	-	-
Horiz. %	110.06%	110.01%	110.01%	109.87%	99.96%	99.98%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	24.15%	-5.52%	17.49%	4.13%	20.26%	15.81%	27.88%	-
YoY %	537.50%	-131.56%	323.49%	-79.62%	28.15%	-43.29%	-	-
Horiz. %	86.62%	-19.80%	62.73%	14.81%	72.67%	56.71%	100.00%	-
ROE	2.27%	-0.41%	1.89%	3.31%	10.76%	11.17%	19.33%	-
YoY %	653.66%	-121.69%	-42.90%	-69.24%	-3.67%	-42.21%	-	-
Horiz. %	11.74%	-2.12%	9.78%	17.12%	55.66%	57.79%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	21.19	23.79	37.75	243.64	104.87	118.13	103.45	-19.04%
YoY %	-10.93%	-36.98%	-84.51%	132.33%	-11.22%	14.19%	-	-
Horiz. %	20.48%	23.00%	36.49%	235.51%	101.37%	114.19%	100.00%	-
EPS	5.12	-1.32	6.58	10.07	21.25	18.67	28.84	-20.57%
YoY %	487.88%	-120.06%	-34.66%	-52.61%	13.82%	-35.26%	-	-
Horiz. %	17.75%	-4.58%	22.82%	34.92%	73.68%	64.74%	100.00%	-
DPS	0.00	1.00	2.00	4.00	5.80	6.60	9.70	-
YoY %	0.00%	-50.00%	-50.00%	-31.03%	-12.12%	-31.96%	-	-
Horiz. %	0.00%	10.31%	20.62%	41.24%	59.79%	68.04%	100.00%	-
NAPS	2.2588	3.196	3.5009	3.0438	1.9758	1.6721	1.4917	5.68%
YoY %	-29.32%	-8.71%	15.02%	54.05%	18.16%	12.09%	-	-
Horiz. %	151.42%	214.25%	234.69%	204.05%	132.45%	112.09%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 531,428
RPS	20.32	22.82	36.24	235.25	92.13	103.79	90.91	-18.09%
YoY %	-10.96%	-37.03%	-84.60%	155.35%	-11.23%	14.17%	-	-
Horiz. %	22.35%	25.10%	39.86%	258.77%	101.34%	114.17%	100.00%	-
EPS	4.91	-1.27	6.34	9.72	18.67	16.40	25.34	-19.64%
YoY %	486.61%	-120.03%	-34.77%	-47.94%	13.84%	-35.28%	-	-
Horiz. %	19.38%	-5.01%	25.02%	38.36%	73.68%	64.72%	100.00%	-
DPS	0.00	0.96	1.92	3.86	5.09	5.80	8.52	-
YoY %	0.00%	-50.00%	-50.26%	-24.17%	-12.24%	-31.92%	-	-
Horiz. %	0.00%	11.27%	22.54%	45.31%	59.74%	68.08%	100.00%	-
NAPS	2.1666	3.0654	3.361	2.9389	1.7356	1.4692	1.3109	6.92%
YoY %	-29.32%	-8.80%	14.36%	69.33%	18.13%	12.08%	-	-
Horiz. %	165.28%	233.84%	256.39%	224.19%	132.40%	112.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	30/09/13	28/09/12	30/09/11	-
Price	1.06	1.15	1.32	1.64	2.93	1.75	1.74	-
P/RPS	5.00	4.83	3.50	0.67	2.79	1.48	1.68	15.64%
YoY %	3.52%	38.00%	422.39%	-75.99%	88.51%	-11.90%	-	-
Horiz. %	297.62%	287.50%	208.33%	39.88%	166.07%	88.10%	100.00%	-
P/EPS	20.71	-86.93	19.99	16.29	13.79	9.37	6.03	17.87%
YoY %	123.82%	-534.87%	22.71%	18.13%	47.17%	55.39%	-	-
Horiz. %	343.45%	-1,441.63%	331.51%	270.15%	228.69%	155.39%	100.00%	-
EY	4.83	-1.15	5.00	6.14	7.25	10.67	16.57	-15.14%
YoY %	520.00%	-123.00%	-18.57%	-15.31%	-32.05%	-35.61%	-	-
Horiz. %	29.15%	-6.94%	30.18%	37.05%	43.75%	64.39%	100.00%	-
DY	0.00	0.87	1.52	2.44	1.98	3.77	5.57	-
YoY %	0.00%	-42.76%	-37.70%	23.23%	-47.48%	-32.32%	-	-
Horiz. %	0.00%	15.62%	27.29%	43.81%	35.55%	67.68%	100.00%	-
P/NAPS	0.47	0.36	0.38	0.54	1.48	1.05	1.17	-11.44%
YoY %	30.56%	-5.26%	-29.63%	-63.51%	40.95%	-10.26%	-	-
Horiz. %	40.17%	30.77%	32.48%	46.15%	126.50%	89.74%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	24/05/18	24/05/17	25/05/16	27/11/13	26/11/12	24/11/11	-
Price	0.99	1.20	1.36	1.59	3.25	2.00	1.92	-
P/RPS	4.67	5.04	3.60	0.65	3.10	1.69	1.86	13.05%
YoY %	-7.34%	40.00%	453.85%	-79.03%	83.43%	-9.14%	-	-
Horiz. %	251.08%	270.97%	193.55%	34.95%	166.67%	90.86%	100.00%	-
P/EPS	19.35	-90.71	20.60	15.80	15.29	10.71	6.66	15.27%
YoY %	121.33%	-540.34%	30.38%	3.34%	42.76%	60.81%	-	-
Horiz. %	290.54%	-1,362.01%	309.31%	237.24%	229.58%	160.81%	100.00%	-
EY	5.17	-1.10	4.86	6.33	6.54	9.34	15.02	-13.24%
YoY %	570.00%	-122.63%	-23.22%	-3.21%	-29.98%	-37.82%	-	-
Horiz. %	34.42%	-7.32%	32.36%	42.14%	43.54%	62.18%	100.00%	-
DY	0.00	0.83	1.47	2.52	1.78	3.30	5.05	-
YoY %	0.00%	-43.54%	-41.67%	41.57%	-46.06%	-34.65%	-	-
Horiz. %	0.00%	16.44%	29.11%	49.90%	35.25%	65.35%	100.00%	-
P/NAPS	0.44	0.38	0.39	0.52	1.64	1.20	1.29	-13.35%
YoY %	15.79%	-2.56%	-25.00%	-68.29%	36.67%	-6.98%	-	-
Horiz. %	34.11%	29.46%	30.23%	40.31%	127.13%	93.02%	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