[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.38%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 934,132 898,804 762,527 675,438 623,856 675,536 764,369 14.34%
PBT 197,916 198,952 150,341 136,945 126,310 124,232 117,596 41.62%
Tax -3,146 -2,320 815 -85 -34 188 1,262 -
NP 194,770 196,632 151,156 136,860 126,276 124,420 118,858 39.11%
-
NP to SH 194,770 196,632 151,156 136,860 126,276 124,420 118,858 39.11%
-
Tax Rate 1.59% 1.17% -0.54% 0.06% 0.03% -0.15% -1.07% -
Total Cost 739,362 702,172 611,371 538,578 497,580 551,116 645,511 9.49%
-
Net Worth 1,225,134 1,140,377 1,008,269 954,381 907,457 860,169 835,673 29.14%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 34,652 66,258 28,015 37,354 27,052 54,095 31,894 5.70%
Div Payout % 17.79% 33.70% 18.53% 27.29% 21.42% 43.48% 26.83% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,225,134 1,140,377 1,008,269 954,381 907,457 860,169 835,673 29.14%
NOSH 509,602 487,195 483,026 483,035 483,075 482,996 483,243 3.61%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 20.85% 21.88% 19.82% 20.26% 20.24% 18.42% 15.55% -
ROE 15.90% 17.24% 14.99% 14.34% 13.92% 14.46% 14.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 183.31 184.49 157.86 139.83 129.14 139.86 158.17 10.36%
EPS 38.22 40.36 31.29 28.33 26.14 25.76 24.60 34.25%
DPS 6.80 13.60 5.80 7.73 5.60 11.20 6.60 2.01%
NAPS 2.4041 2.3407 2.0874 1.9758 1.8785 1.7809 1.7293 24.63%
Adjusted Per Share Value based on latest NOSH - 482,970
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 169.91 163.49 138.70 122.86 113.48 122.88 139.03 14.34%
EPS 35.43 35.77 27.49 24.89 22.97 22.63 21.62 39.12%
DPS 6.30 12.05 5.10 6.79 4.92 9.84 5.80 5.68%
NAPS 2.2284 2.0743 1.834 1.736 1.6506 1.5646 1.52 29.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.00 5.05 3.43 2.93 2.16 1.99 2.00 -
P/RPS 2.73 2.74 2.17 2.10 1.67 1.42 1.26 67.67%
P/EPS 13.08 12.51 10.96 10.34 8.26 7.73 8.13 37.42%
EY 7.64 7.99 9.12 9.67 12.10 12.94 12.30 -27.26%
DY 1.36 2.69 1.69 2.64 2.59 5.63 3.30 -44.71%
P/NAPS 2.08 2.16 1.64 1.48 1.15 1.12 1.16 47.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 -
Price 5.11 4.84 4.43 3.25 2.75 2.18 2.02 -
P/RPS 2.79 2.62 2.81 2.32 2.13 1.56 1.28 68.35%
P/EPS 13.37 11.99 14.16 11.47 10.52 8.46 8.21 38.54%
EY 7.48 8.34 7.06 8.72 9.51 11.82 12.18 -27.81%
DY 1.33 2.81 1.31 2.38 2.04 5.14 3.27 -45.19%
P/NAPS 2.13 2.07 2.12 1.64 1.46 1.22 1.17 49.25%

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