[COASTAL] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Annualized Quarter Result
Revenue	265,733	269,118	304,640	1,490,929	1,724,765	1,756,186	3,684,892	-82.64%
YoY %	-1.26%	-11.66%	-79.57%	-13.56%	-1.79%	-52.34%	-	-
Horiz. %	7.21%	7.30%	8.27%	40.46%	46.81%	47.66%	100.00%	-
PBT	65,596	35,490	34,412	71,430	73,804	150,127	96,252	-22.53%
YoY %	84.83%	3.13%	-51.82%	-3.22%	-50.84%	55.97%	-	-
Horiz. %	68.15%	36.87%	35.75%	74.21%	76.68%	155.97%	100.00%	-
Tax	-19,114	-19,436	-21,980	-5,963	-2,542	216	-1,260	511.78%
YoY %	1.66%	11.57%	-268.61%	-134.58%	-1,276.85%	117.14%	-	-
Horiz. %	1,516.98%	1,542.54%	1,744.44%	473.25%	201.75%	-17.14%	100.00%	-
NP	46,481	16,054	12,432	65,467	71,261	150,343	94,992	-37.87%
YoY %	189.53%	29.13%	-81.01%	-8.13%	-52.60%	58.27%	-	-
Horiz. %	48.93%	16.90%	13.09%	68.92%	75.02%	158.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,481	16,054	12,432	65,467	71,261	150,343	94,992	-37.87%
YoY %	189.53%	29.13%	-81.01%	-8.13%	-52.60%	58.27%	-	-
Horiz. %	48.93%	16.90%	13.09%	68.92%	75.02%	158.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.14%	54.76%	63.87%	8.35%	3.44%	-0.14%	1.31%	-
YoY %	-46.79%	-14.26%	664.91%	142.73%	2,557.14%	-110.69%	-	-
Horiz. %	2,224.43%	4,180.15%	4,875.57%	637.40%	262.60%	-10.69%	100.00%	-
Total Cost	219,252	253,064	292,208	1,425,462	1,653,504	1,605,843	3,589,900	-84.46%
YoY %	-13.36%	-13.40%	-79.50%	-13.79%	2.97%	-55.27%	-	-
Horiz. %	6.11%	7.05%	8.14%	39.71%	46.06%	44.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,848,174	1,847,673	1,696,441	1,670,659	1,616,054	1,745,515	1,773,645	2.77%
YoY %	0.03%	8.91%	1.54%	3.38%	-7.42%	-1.59%	-	-
Horiz. %	104.20%	104.17%	95.65%	94.19%	91.11%	98.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	14,077	10,603	21,071	21,232	28,316	33,589	42,486	-52.08%
YoY %	32.76%	-49.68%	-0.76%	-25.02%	-15.70%	-20.94%	-	-
Horiz. %	33.13%	24.96%	49.60%	49.97%	66.65%	79.06%	100.00%	-
Div Payout %	30.29%	66.05%	169.49%	32.43%	39.74%	22.34%	44.73%	-
YoY %	-54.14%	-61.03%	422.63%	-18.39%	77.89%	-50.06%	-	-
Horiz. %	67.72%	147.66%	378.92%	72.50%	88.84%	49.94%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,848,174	1,847,673	1,696,441	1,670,659	1,616,054	1,745,515	1,773,645	2.77%
YoY %	0.03%	8.91%	1.54%	3.38%	-7.42%	-1.59%	-	-
Horiz. %	104.20%	104.17%	95.65%	94.19%	91.11%	98.41%	100.00%	-
NOSH	531,599	531,599	526,779	530,823	530,933	530,874	531,079	0.06%
YoY %	0.00%	0.91%	-0.76%	-0.02%	0.01%	-0.04%	-	-
Horiz. %	100.10%	100.10%	99.19%	99.95%	99.97%	99.96%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	17.49%	5.97%	4.08%	4.39%	4.13%	8.56%	2.58%	-
YoY %	192.96%	46.32%	-7.06%	6.30%	-51.75%	231.78%	-	-
Horiz. %	677.91%	231.40%	158.14%	170.16%	160.08%	331.78%	100.00%	-
ROE	2.51%	0.87%	0.73%	3.92%	4.41%	8.61%	5.36%	-
YoY %	188.51%	19.18%	-81.38%	-11.11%	-48.78%	60.63%	-	-
Horiz. %	46.83%	16.23%	13.62%	73.13%	82.28%	160.63%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	50.34	50.76	57.83	280.87	324.86	330.81	693.85	-82.57%
YoY %	-0.83%	-12.23%	-79.41%	-13.54%	-1.80%	-52.32%	-	-
Horiz. %	7.26%	7.32%	8.33%	40.48%	46.82%	47.68%	100.00%	-
EPS	8.77	3.02	2.36	12.34	13.43	28.32	17.88	-37.77%
YoY %	190.40%	27.97%	-80.88%	-8.12%	-52.58%	58.39%	-	-
Horiz. %	49.05%	16.89%	13.20%	69.02%	75.11%	158.39%	100.00%	-
DPS	2.67	2.00	4.00	4.00	5.33	6.33	8.00	-51.85%
YoY %	33.50%	-50.00%	0.00%	-24.95%	-15.80%	-20.88%	-	-
Horiz. %	33.38%	25.00%	50.00%	50.00%	66.62%	79.12%	100.00%	-
NAPS	3.5009	3.4849	3.2204	3.1473	3.0438	3.288	3.3397	3.18%
YoY %	0.46%	8.21%	2.32%	3.40%	-7.43%	-1.55%	-	-
Horiz. %	104.83%	104.35%	96.43%	94.24%	91.14%	98.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 529,506
RPS	48.34	48.95	55.41	271.19	313.72	319.44	670.26	-82.64%
YoY %	-1.25%	-11.66%	-79.57%	-13.56%	-1.79%	-52.34%	-	-
Horiz. %	7.21%	7.30%	8.27%	40.46%	46.81%	47.66%	100.00%	-
EPS	8.45	2.92	2.26	11.91	12.96	27.35	17.28	-37.90%
YoY %	189.38%	29.20%	-81.02%	-8.10%	-52.61%	58.28%	-	-
Horiz. %	48.90%	16.90%	13.08%	68.92%	75.00%	158.28%	100.00%	-
DPS	2.56	1.93	3.83	3.86	5.15	6.11	7.73	-52.10%
YoY %	32.64%	-49.61%	-0.78%	-25.05%	-15.71%	-20.96%	-	-
Horiz. %	33.12%	24.97%	49.55%	49.94%	66.62%	79.04%	100.00%	-
NAPS	3.3617	3.3608	3.0857	3.0388	2.9395	3.175	3.2261	2.78%
YoY %	0.03%	8.92%	1.54%	3.38%	-7.42%	-1.58%	-	-
Horiz. %	104.20%	104.18%	95.65%	94.19%	91.12%	98.42%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	1.32	1.39	1.51	1.55	1.64	1.84	1.87	-
P/RPS	2.62	2.74	2.61	0.55	0.50	0.56	0.27	354.31%
YoY %	-4.38%	4.98%	374.55%	10.00%	-10.71%	107.41%	-	-
Horiz. %	970.37%	1,014.81%	966.67%	203.70%	185.19%	207.41%	100.00%	-
P/EPS	14.99	45.91	63.98	12.57	12.22	6.50	10.45	27.16%
YoY %	-67.35%	-28.24%	408.99%	2.86%	88.00%	-37.80%	-	-
Horiz. %	143.44%	439.33%	612.25%	120.29%	116.94%	62.20%	100.00%	-
EY	6.67	2.18	1.56	7.96	8.18	15.39	9.57	-21.37%
YoY %	205.96%	39.74%	-80.40%	-2.69%	-46.85%	60.82%	-	-
Horiz. %	69.70%	22.78%	16.30%	83.18%	85.48%	160.82%	100.00%	-
DY	2.02	1.44	2.65	2.58	3.25	3.44	4.28	-39.35%
YoY %	40.28%	-45.66%	2.71%	-20.62%	-5.52%	-19.63%	-	-
Horiz. %	47.20%	33.64%	61.92%	60.28%	75.93%	80.37%	100.00%	-
P/NAPS	0.38	0.40	0.47	0.49	0.54	0.56	0.56	-22.76%
YoY %	-5.00%	-14.89%	-4.08%	-9.26%	-3.57%	0.00%	-	-
Horiz. %	67.86%	71.43%	83.93%	87.50%	96.43%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	27/02/17	28/11/16	29/08/16	25/05/16	25/02/16	25/11/15	-
Price	1.36	1.45	1.37	1.46	1.59	1.67	1.94	-
P/RPS	2.70	2.86	2.37	0.52	0.49	0.50	0.28	352.41%
YoY %	-5.59%	20.68%	355.77%	6.12%	-2.00%	78.57%	-	-
Horiz. %	964.29%	1,021.43%	846.43%	185.71%	175.00%	178.57%	100.00%	-
P/EPS	15.45	47.89	58.05	11.84	11.85	5.90	10.85	26.54%
YoY %	-67.74%	-17.50%	390.29%	-0.08%	100.85%	-45.62%	-	-
Horiz. %	142.40%	441.38%	535.02%	109.12%	109.22%	54.38%	100.00%	-
EY	6.47	2.09	1.72	8.45	8.44	16.96	9.22	-21.01%
YoY %	209.57%	21.51%	-79.64%	0.12%	-50.24%	83.95%	-	-
Horiz. %	70.17%	22.67%	18.66%	91.65%	91.54%	183.95%	100.00%	-
DY	1.96	1.38	2.92	2.74	3.35	3.79	4.12	-39.03%
YoY %	42.03%	-52.74%	6.57%	-18.21%	-11.61%	-8.01%	-	-
Horiz. %	47.57%	33.50%	70.87%	66.50%	81.31%	91.99%	100.00%	-
P/NAPS	0.39	0.42	0.43	0.46	0.52	0.51	0.58	-23.22%
YoY %	-7.14%	-2.33%	-6.52%	-11.54%	1.96%	-12.07%	-	-
Horiz. %	67.24%	72.41%	74.14%	79.31%	89.66%	87.93%	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