[COASTAL] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.62%
YoY- -17.49%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 378,188 534,100 916,726 682,715 723,040 785,173 570,739 -5.33%
PBT 63,707 53,133 186,735 120,377 148,792 211,513 193,984 -13.78%
Tax -19,875 -15,871 -866 1,676 -868 487 -423 66.97%
NP 43,832 37,262 185,869 122,053 147,924 212,000 193,561 -17.94%
-
NP to SH 43,790 37,262 185,869 122,053 147,924 212,000 193,561 -17.95%
-
Tax Rate 31.20% 29.87% 0.46% -1.39% 0.58% -0.23% 0.22% -
Total Cost 334,356 496,838 730,857 560,662 575,116 573,173 377,178 -1.59%
-
Net Worth 1,744,490 1,847,673 1,276,900 907,601 815,249 676,077 533,851 17.07%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,553 15,896 31,053 27,049 38,633 19,929 18,121 -6.94%
Div Payout % 24.10% 42.66% 16.71% 22.16% 26.12% 9.40% 9.36% -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,744,490 1,847,673 1,276,900 907,601 815,249 676,077 533,851 17.07%
NOSH 531,599 531,599 531,134 483,152 483,511 362,449 362,424 5.23%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.59% 6.98% 20.28% 17.88% 20.46% 27.00% 33.91% -
ROE 2.51% 2.02% 14.56% 13.45% 18.14% 31.36% 36.26% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 71.71 100.74 172.60 141.30 149.54 216.63 157.48 -9.94%
EPS 8.30 7.03 34.99 25.26 30.59 58.49 53.41 -21.95%
DPS 2.00 3.00 5.85 5.60 8.00 5.50 5.00 -11.48%
NAPS 3.3077 3.4849 2.4041 1.8785 1.6861 1.8653 1.473 11.37%
Adjusted Per Share Value based on latest NOSH - 483,152
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 68.78 97.13 166.71 124.16 131.49 142.79 103.79 -5.33%
EPS 7.96 6.78 33.80 22.20 26.90 38.55 35.20 -17.95%
DPS 1.92 2.89 5.65 4.92 7.03 3.62 3.30 -6.95%
NAPS 3.1725 3.3601 2.3221 1.6505 1.4826 1.2295 0.9709 17.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.27 1.39 5.00 2.16 1.88 2.62 1.71 -
P/RPS 1.77 1.38 2.90 1.53 1.26 1.21 1.09 6.66%
P/EPS 15.30 19.78 14.29 8.55 6.15 4.48 3.20 23.16%
EY 6.54 5.06 7.00 11.70 16.27 22.32 31.23 -18.79%
DY 1.57 2.16 1.17 2.59 4.26 2.10 2.92 -7.93%
P/NAPS 0.38 0.40 2.08 1.15 1.11 1.40 1.16 -13.80%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/02/18 27/02/17 21/08/14 26/08/13 27/08/12 23/08/11 24/08/10 -
Price 1.26 1.45 5.11 2.75 1.87 2.04 1.65 -
P/RPS 1.76 1.44 2.96 1.95 1.25 0.94 1.05 7.12%
P/EPS 15.18 20.63 14.60 10.89 6.11 3.49 3.09 23.61%
EY 6.59 4.85 6.85 9.19 16.36 28.67 32.37 -19.09%
DY 1.59 2.07 1.14 2.04 4.28 2.70 3.03 -8.22%
P/NAPS 0.38 0.42 2.13 1.46 1.11 1.09 1.12 -13.40%

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