[COASTAL] YoY TTM Result on 30-Jun-2011 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -0.78%

YoY- 9.53%

Quarter Report

Coastal 2nd Quarter 2011.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	916,726	682,715	723,040	785,173	570,739	352,006	324,247	18.90%
YoY %	34.28%	-5.58%	-7.91%	37.57%	62.14%	8.56%	-	-
Horiz. %	282.72%	210.55%	222.99%	242.15%	176.02%	108.56%	100.00%	-
PBT	186,735	120,377	148,792	211,513	193,984	114,345	77,979	15.65%
YoY %	55.13%	-19.10%	-29.65%	9.04%	69.65%	46.64%	-	-
Horiz. %	239.47%	154.37%	190.81%	271.24%	248.76%	146.64%	100.00%	-
Tax	-866	1,676	-868	487	-423	221	-668	4.41%
YoY %	-151.67%	293.09%	-278.23%	215.13%	-291.40%	133.08%	-	-
Horiz. %	129.64%	-250.90%	129.94%	-72.90%	63.32%	-33.08%	100.00%	-
NP	185,869	122,053	147,924	212,000	193,561	114,566	77,311	15.73%
YoY %	52.29%	-17.49%	-30.22%	9.53%	68.95%	48.19%	-	-
Horiz. %	240.42%	157.87%	191.34%	274.22%	250.37%	148.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,869	122,053	147,924	212,000	193,561	114,566	77,311	15.73%
YoY %	52.29%	-17.49%	-30.22%	9.53%	68.95%	48.19%	-	-
Horiz. %	240.42%	157.87%	191.34%	274.22%	250.37%	148.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.46%	-1.39%	0.58%	-0.23%	0.22%	-0.19%	0.86%	-
YoY %	133.09%	-339.66%	352.17%	-204.55%	215.79%	-122.09%	-	-
Horiz. %	53.49%	-161.63%	67.44%	-26.74%	25.58%	-22.09%	100.00%	-
Total Cost	730,857	560,662	575,116	573,173	377,178	237,440	246,936	19.81%
YoY %	30.36%	-2.51%	0.34%	51.96%	58.85%	-3.85%	-	-
Horiz. %	295.97%	227.05%	232.90%	232.11%	152.74%	96.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,276,900	907,601	815,249	676,077	533,851	369,245	257,514	30.56%
YoY %	40.69%	11.33%	20.59%	26.64%	44.58%	43.39%	-	-
Horiz. %	495.86%	352.45%	316.58%	262.54%	207.31%	143.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	31,053	27,049	38,633	19,929	18,121	10,623	12,289	16.69%
YoY %	14.80%	-29.98%	93.85%	9.98%	70.58%	-13.56%	-	-
Horiz. %	252.69%	220.11%	314.37%	162.17%	147.46%	86.44%	100.00%	-
Div Payout %	16.71%	22.16%	26.12%	9.40%	9.36%	9.27%	15.90%	-
YoY %	-24.59%	-15.16%	177.87%	0.43%	0.97%	-41.70%	-	-
Horiz. %	105.09%	139.37%	164.28%	59.12%	58.87%	58.30%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,276,900	907,601	815,249	676,077	533,851	369,245	257,514	30.56%
YoY %	40.69%	11.33%	20.59%	26.64%	44.58%	43.39%	-	-
Horiz. %	495.86%	352.45%	316.58%	262.54%	207.31%	143.39%	100.00%	-
NOSH	531,134	483,152	483,511	362,449	362,424	354,124	351,123	7.13%
YoY %	9.93%	-0.07%	33.40%	0.01%	2.34%	0.85%	-	-
Horiz. %	151.27%	137.60%	137.70%	103.23%	103.22%	100.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	20.28%	17.88%	20.46%	27.00%	33.91%	32.55%	23.84%	-
YoY %	13.42%	-12.61%	-24.22%	-20.38%	4.18%	36.54%	-	-
Horiz. %	85.07%	75.00%	85.82%	113.26%	142.24%	136.54%	100.00%	-
ROE	14.56%	13.45%	18.14%	31.36%	36.26%	31.03%	30.02%	-
YoY %	8.25%	-25.85%	-42.16%	-13.51%	16.85%	3.36%	-	-
Horiz. %	48.50%	44.80%	60.43%	104.46%	120.79%	103.36%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	172.60	141.30	149.54	216.63	157.48	99.40	92.35	10.98%
YoY %	22.15%	-5.51%	-30.97%	37.56%	58.43%	7.63%	-	-
Horiz. %	186.90%	153.00%	161.93%	234.57%	170.53%	107.63%	100.00%	-
EPS	34.99	25.26	30.59	58.49	53.41	32.35	22.02	8.02%
YoY %	38.52%	-17.42%	-47.70%	9.51%	65.10%	46.91%	-	-
Horiz. %	158.90%	114.71%	138.92%	265.62%	242.55%	146.91%	100.00%	-
DPS	5.85	5.60	8.00	5.50	5.00	3.00	3.50	8.93%
YoY %	4.46%	-30.00%	45.45%	10.00%	66.67%	-14.29%	-	-
Horiz. %	167.14%	160.00%	228.57%	157.14%	142.86%	85.71%	100.00%	-
NAPS	2.4041	1.8785	1.6861	1.8653	1.473	1.0427	0.7334	21.86%
YoY %	27.98%	11.41%	-9.61%	26.63%	41.27%	42.17%	-	-
Horiz. %	327.80%	256.14%	229.90%	254.34%	200.85%	142.17%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 362,449
RPS	166.71	124.16	131.49	142.79	103.79	64.01	58.97	18.90%
YoY %	34.27%	-5.57%	-7.91%	37.58%	62.15%	8.55%	-	-
Horiz. %	282.70%	210.55%	222.98%	242.14%	176.00%	108.55%	100.00%	-
EPS	33.80	22.20	26.90	38.55	35.20	20.83	14.06	15.73%
YoY %	52.25%	-17.47%	-30.22%	9.52%	68.99%	48.15%	-	-
Horiz. %	240.40%	157.89%	191.32%	274.18%	250.36%	148.15%	100.00%	-
DPS	5.65	4.92	7.03	3.62	3.30	1.93	2.23	16.75%
YoY %	14.84%	-30.01%	94.20%	9.70%	70.98%	-13.45%	-	-
Horiz. %	253.36%	220.63%	315.25%	162.33%	147.98%	86.55%	100.00%	-
NAPS	2.3221	1.6505	1.4826	1.2295	0.9708	0.6715	0.4683	30.56%
YoY %	40.69%	11.32%	20.59%	26.65%	44.57%	43.39%	-	-
Horiz. %	495.86%	352.45%	316.59%	262.55%	207.30%	143.39%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.00	2.16	1.88	2.62	1.71	1.29	1.65	-
P/RPS	2.90	1.53	1.26	1.21	1.09	1.30	1.79	8.36%
YoY %	89.54%	21.43%	4.13%	11.01%	-16.15%	-27.37%	-	-
Horiz. %	162.01%	85.47%	70.39%	67.60%	60.89%	72.63%	100.00%	-
P/EPS	14.29	8.55	6.15	4.48	3.20	3.99	7.49	11.36%
YoY %	67.13%	39.02%	37.28%	40.00%	-19.80%	-46.73%	-	-
Horiz. %	190.79%	114.15%	82.11%	59.81%	42.72%	53.27%	100.00%	-
EY	7.00	11.70	16.27	22.32	31.23	25.08	13.34	-10.18%
YoY %	-40.17%	-28.09%	-27.11%	-28.53%	24.52%	88.01%	-	-
Horiz. %	52.47%	87.71%	121.96%	167.32%	234.11%	188.01%	100.00%	-
DY	1.17	2.59	4.26	2.10	2.92	2.33	2.12	-9.42%
YoY %	-54.83%	-39.20%	102.86%	-28.08%	25.32%	9.91%	-	-
Horiz. %	55.19%	122.17%	200.94%	99.06%	137.74%	109.91%	100.00%	-
P/NAPS	2.08	1.15	1.11	1.40	1.16	1.24	2.25	-1.30%
YoY %	80.87%	3.60%	-20.71%	20.69%	-6.45%	-44.89%	-	-
Horiz. %	92.44%	51.11%	49.33%	62.22%	51.56%	55.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	26/08/13	27/08/12	23/08/11	24/08/10	24/08/09	25/08/08	-
Price	5.11	2.75	1.87	2.04	1.65	1.45	1.65	-
P/RPS	2.96	1.95	1.25	0.94	1.05	1.46	1.79	8.74%
YoY %	51.79%	56.00%	32.98%	-10.48%	-28.08%	-18.44%	-	-
Horiz. %	165.36%	108.94%	69.83%	52.51%	58.66%	81.56%	100.00%	-
P/EPS	14.60	10.89	6.11	3.49	3.09	4.48	7.49	11.76%
YoY %	34.07%	78.23%	75.07%	12.94%	-31.03%	-40.19%	-	-
Horiz. %	194.93%	145.39%	81.58%	46.60%	41.26%	59.81%	100.00%	-
EY	6.85	9.19	16.36	28.67	32.37	22.31	13.34	-10.50%
YoY %	-25.46%	-43.83%	-42.94%	-11.43%	45.09%	67.24%	-	-
Horiz. %	51.35%	68.89%	122.64%	214.92%	242.65%	167.24%	100.00%	-
DY	1.14	2.04	4.28	2.70	3.03	2.07	2.12	-9.81%
YoY %	-44.12%	-52.34%	58.52%	-10.89%	46.38%	-2.36%	-	-
Horiz. %	53.77%	96.23%	201.89%	127.36%	142.92%	97.64%	100.00%	-
P/NAPS	2.13	1.46	1.11	1.09	1.12	1.39	2.25	-0.90%
YoY %	45.89%	31.53%	1.83%	-2.68%	-19.42%	-38.22%	-	-
Horiz. %	94.67%	64.89%	49.33%	48.44%	49.78%	61.78%	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