[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	1,490,929	1,724,765	1,756,186	3,684,892	956,957	956,957	877,211	42.46%
YoY %	-13.56%	-1.79%	-52.34%	285.06%	0.00%	9.09%	-	-
Horiz. %	169.96%	196.62%	200.20%	420.07%	109.09%	109.09%	100.00%	-
PBT	71,430	73,804	150,127	96,252	208,231	208,231	190,879	-48.10%
YoY %	-3.22%	-50.84%	55.97%	-53.78%	0.00%	9.09%	-	-
Horiz. %	37.42%	38.67%	78.65%	50.43%	109.09%	109.09%	100.00%	-
Tax	-5,963	-2,542	216	-1,260	-2,362	-2,362	-2,166	96.54%
YoY %	-134.58%	-1,276.85%	117.14%	46.66%	0.00%	-9.05%	-	-
Horiz. %	275.30%	117.36%	-9.97%	58.17%	109.05%	109.05%	100.00%	-
NP	65,467	71,261	150,343	94,992	205,868	205,868	188,713	-50.65%
YoY %	-8.13%	-52.60%	58.27%	-53.86%	0.00%	9.09%	-	-
Horiz. %	34.69%	37.76%	79.67%	50.34%	109.09%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,467	71,261	150,343	94,992	205,868	205,868	188,713	-50.65%
YoY %	-8.13%	-52.60%	58.27%	-53.86%	0.00%	9.09%	-	-
Horiz. %	34.69%	37.76%	79.67%	50.34%	109.09%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.35%	3.44%	-0.14%	1.31%	1.13%	1.13%	1.13%	-
YoY %	142.73%	2,557.14%	-110.69%	15.93%	0.00%	0.00%	-	-
Horiz. %	738.94%	304.42%	-12.39%	115.93%	100.00%	100.00%	100.00%	-
Total Cost	1,425,462	1,653,504	1,605,843	3,589,900	751,088	751,088	688,498	62.51%
YoY %	-13.79%	2.97%	-55.27%	377.96%	0.00%	9.09%	-	-
Horiz. %	207.04%	240.16%	233.24%	521.41%	109.09%	109.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,670,659	1,616,054	1,745,515	1,773,645	1,587,152	1,535,604	1,398,454	12.60%
YoY %	3.38%	-7.42%	-1.59%	11.75%	3.36%	9.81%	-	-
Horiz. %	119.46%	115.56%	124.82%	126.83%	113.49%	109.81%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	21,232	28,316	33,589	42,486	39,393	39,398	35,394	-28.89%
YoY %	-25.02%	-15.70%	-20.94%	7.85%	-0.01%	11.31%	-	-
Horiz. %	59.99%	80.00%	94.90%	120.04%	111.30%	111.31%	100.00%	-
Div Payout %	32.43%	39.74%	22.34%	44.73%	19.14%	19.14%	18.76%	-
YoY %	-18.39%	77.89%	-50.06%	133.70%	0.00%	2.03%	-	-
Horiz. %	172.87%	211.83%	119.08%	238.43%	102.03%	102.03%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	1,670,659	1,616,054	1,745,515	1,773,645	1,587,152	1,535,604	1,398,454	12.60%
YoY %	3.38%	-7.42%	-1.59%	11.75%	3.36%	9.81%	-	-
Horiz. %	119.46%	115.56%	124.82%	126.83%	113.49%	109.81%	100.00%	-
NOSH	530,823	530,933	530,874	531,079	531,033	531,112	520,510	1.31%
YoY %	-0.02%	0.01%	-0.04%	0.01%	-0.01%	2.04%	-	-
Horiz. %	101.98%	102.00%	101.99%	102.03%	102.02%	102.04%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	4.39%	4.13%	8.56%	2.58%	21.51%	21.51%	21.51%	-
YoY %	6.30%	-51.75%	231.78%	-88.01%	0.00%	0.00%	-	-
Horiz. %	20.41%	19.20%	39.80%	11.99%	100.00%	100.00%	100.00%	-
ROE	3.92%	4.41%	8.61%	5.36%	12.97%	13.41%	13.49%	-
YoY %	-11.11%	-48.78%	60.63%	-58.67%	-3.28%	-0.59%	-	-
Horiz. %	29.06%	32.69%	63.83%	39.73%	96.15%	99.41%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	280.87	324.86	330.81	693.85	180.21	180.18	168.53	40.61%
YoY %	-13.54%	-1.80%	-52.32%	285.02%	0.02%	6.91%	-	-
Horiz. %	166.66%	192.76%	196.29%	411.71%	106.93%	106.91%	100.00%	-
EPS	12.34	13.43	28.32	17.88	39.56	39.56	36.26	-51.28%
YoY %	-8.12%	-52.58%	58.39%	-54.80%	0.00%	9.10%	-	-
Horiz. %	34.03%	37.04%	78.10%	49.31%	109.10%	109.10%	100.00%	-
DPS	4.00	5.33	6.33	8.00	7.42	7.42	6.80	-29.81%
YoY %	-24.95%	-15.80%	-20.88%	7.82%	0.00%	9.12%	-	-
Horiz. %	58.82%	78.38%	93.09%	117.65%	109.12%	109.12%	100.00%	-
NAPS	3.1473	3.0438	3.288	3.3397	2.9888	2.8913	2.6867	11.13%
YoY %	3.40%	-7.43%	-1.55%	11.74%	3.37%	7.62%	-	-
Horiz. %	117.14%	113.29%	122.38%	124.30%	111.24%	107.62%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 531,275
RPS	271.14	313.66	319.38	670.13	174.03	174.03	159.53	42.46%
YoY %	-13.56%	-1.79%	-52.34%	285.07%	0.00%	9.09%	-	-
Horiz. %	169.96%	196.62%	200.20%	420.07%	109.09%	109.09%	100.00%	-
EPS	11.91	12.96	27.34	17.28	37.44	37.44	34.32	-50.64%
YoY %	-8.10%	-52.60%	58.22%	-53.85%	0.00%	9.09%	-	-
Horiz. %	34.70%	37.76%	79.66%	50.35%	109.09%	109.09%	100.00%	-
DPS	3.86	5.15	6.11	7.73	7.16	7.16	6.44	-28.93%
YoY %	-25.05%	-15.71%	-20.96%	7.96%	0.00%	11.18%	-	-
Horiz. %	59.94%	79.97%	94.88%	120.03%	111.18%	111.18%	100.00%	-
NAPS	3.0382	2.9389	3.1744	3.2255	2.8864	2.7926	2.5432	12.59%
YoY %	3.38%	-7.42%	-1.58%	11.75%	3.36%	9.81%	-	-
Horiz. %	119.46%	115.56%	124.82%	126.83%	113.49%	109.81%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.55	1.64	1.84	1.87	2.74	2.90	2.83	-
P/RPS	0.55	0.50	0.56	0.27	1.52	1.61	1.68	-52.53%
YoY %	10.00%	-10.71%	107.41%	-82.24%	-5.59%	-4.17%	-	-
Horiz. %	32.74%	29.76%	33.33%	16.07%	90.48%	95.83%	100.00%	-
P/EPS	12.57	12.22	6.50	10.45	7.07	7.48	7.81	37.37%
YoY %	2.86%	88.00%	-37.80%	47.81%	-5.48%	-4.23%	-	-
Horiz. %	160.95%	156.47%	83.23%	133.80%	90.52%	95.77%	100.00%	-
EY	7.96	8.18	15.39	9.57	14.15	13.37	12.81	-27.20%
YoY %	-2.69%	-46.85%	60.82%	-32.37%	5.83%	4.37%	-	-
Horiz. %	62.14%	63.86%	120.14%	74.71%	110.46%	104.37%	100.00%	-
DY	2.58	3.25	3.44	4.28	2.71	2.56	2.40	4.94%
YoY %	-20.62%	-5.52%	-19.63%	57.93%	5.86%	6.67%	-	-
Horiz. %	107.50%	135.42%	143.33%	178.33%	112.92%	106.67%	100.00%	-
P/NAPS	0.49	0.54	0.56	0.56	0.92	1.00	1.05	-39.86%
YoY %	-9.26%	-3.57%	0.00%	-39.13%	-8.00%	-4.76%	-	-
Horiz. %	46.67%	51.43%	53.33%	53.33%	87.62%	95.24%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	25/05/16	25/02/16	25/11/15	25/08/15	21/05/15	24/02/15	-
Price	1.46	1.59	1.67	1.94	1.74	2.92	3.02	-
P/RPS	0.52	0.49	0.50	0.28	0.97	1.62	1.79	-56.16%
YoY %	6.12%	-2.00%	78.57%	-71.13%	-40.12%	-9.50%	-	-
Horiz. %	29.05%	27.37%	27.93%	15.64%	54.19%	90.50%	100.00%	-
P/EPS	11.84	11.85	5.90	10.85	4.49	7.53	8.33	26.44%
YoY %	-0.08%	100.85%	-45.62%	141.65%	-40.37%	-9.60%	-	-
Horiz. %	142.14%	142.26%	70.83%	130.25%	53.90%	90.40%	100.00%	-
EY	8.45	8.44	16.96	9.22	22.28	13.27	12.01	-20.91%
YoY %	0.12%	-50.24%	83.95%	-58.62%	67.90%	10.49%	-	-
Horiz. %	70.36%	70.27%	141.22%	76.77%	185.51%	110.49%	100.00%	-
DY	2.74	3.35	3.79	4.12	4.26	2.54	2.25	14.05%
YoY %	-18.21%	-11.61%	-8.01%	-3.29%	67.72%	12.89%	-	-
Horiz. %	121.78%	148.89%	168.44%	183.11%	189.33%	112.89%	100.00%	-
P/NAPS	0.46	0.52	0.51	0.58	0.58	1.01	1.12	-44.77%
YoY %	-11.54%	1.96%	-12.07%	0.00%	-42.57%	-9.82%	-	-
Horiz. %	41.07%	46.43%	45.54%	51.79%	51.79%	90.18%	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