[COASTAL] QoQ Annualized Quarter 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- 1.49%
YoY- 5.81%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 898,804 762,527 675,438 623,856 675,536 764,369 760,960 11.74%
PBT 198,952 150,341 136,945 126,310 124,232 117,596 118,933 40.96%
Tax -2,320 815 -85 -34 188 1,262 1,337 -
NP 196,632 151,156 136,860 126,276 124,420 118,858 120,270 38.82%
-
NP to SH 196,632 151,156 136,860 126,276 124,420 118,858 120,270 38.82%
-
Tax Rate 1.17% -0.54% 0.06% 0.03% -0.15% -1.07% -1.12% -
Total Cost 702,172 611,371 538,578 497,580 551,116 645,511 640,689 6.30%
-
Net Worth 1,140,377 1,008,269 954,381 907,457 860,169 835,673 807,865 25.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 66,258 28,015 37,354 27,052 54,095 31,894 42,516 34.45%
Div Payout % 33.70% 18.53% 27.29% 21.42% 43.48% 26.83% 35.35% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,140,377 1,008,269 954,381 907,457 860,169 835,673 807,865 25.86%
NOSH 487,195 483,026 483,035 483,075 482,996 483,243 483,144 0.55%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 21.88% 19.82% 20.26% 20.24% 18.42% 15.55% 15.81% -
ROE 17.24% 14.99% 14.34% 13.92% 14.46% 14.22% 14.89% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 184.49 157.86 139.83 129.14 139.86 158.17 157.50 11.13%
EPS 40.36 31.29 28.33 26.14 25.76 24.60 24.89 38.06%
DPS 13.60 5.80 7.73 5.60 11.20 6.60 8.80 33.70%
NAPS 2.3407 2.0874 1.9758 1.8785 1.7809 1.7293 1.6721 25.16%
Adjusted Per Share Value based on latest NOSH - 483,152
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 163.49 138.70 122.86 113.48 122.88 139.03 138.41 11.75%
EPS 35.77 27.49 24.89 22.97 22.63 21.62 21.88 38.81%
DPS 12.05 5.10 6.79 4.92 9.84 5.80 7.73 34.47%
NAPS 2.0743 1.834 1.736 1.6506 1.5646 1.52 1.4695 25.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 5.05 3.43 2.93 2.16 1.99 2.00 1.75 -
P/RPS 2.74 2.17 2.10 1.67 1.42 1.26 1.11 82.75%
P/EPS 12.51 10.96 10.34 8.26 7.73 8.13 7.03 46.89%
EY 7.99 9.12 9.67 12.10 12.94 12.30 14.22 -31.93%
DY 2.69 1.69 2.64 2.59 5.63 3.30 5.03 -34.13%
P/NAPS 2.16 1.64 1.48 1.15 1.12 1.16 1.05 61.82%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 -
Price 4.84 4.43 3.25 2.75 2.18 2.02 2.00 -
P/RPS 2.62 2.81 2.32 2.13 1.56 1.28 1.27 62.12%
P/EPS 11.99 14.16 11.47 10.52 8.46 8.21 8.03 30.66%
EY 8.34 7.06 8.72 9.51 11.82 12.18 12.45 -23.45%
DY 2.81 1.31 2.38 2.04 5.14 3.27 4.40 -25.86%
P/NAPS 2.07 2.12 1.64 1.46 1.22 1.17 1.20 43.88%

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