[COASTAL] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -1.17%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 675,438 623,856 675,536 764,369 760,960 787,170 931,396 -19.26%
PBT 136,945 126,310 124,232 117,596 118,933 120,208 121,280 8.42%
Tax -85 -34 188 1,262 1,337 -862 1,756 -
NP 136,860 126,276 124,420 118,858 120,270 119,346 123,036 7.34%
-
NP to SH 136,860 126,276 124,420 118,858 120,270 119,346 123,036 7.34%
-
Tax Rate 0.06% 0.03% -0.15% -1.07% -1.12% 0.72% -1.45% -
Total Cost 538,578 497,580 551,116 645,511 640,689 667,824 808,360 -23.69%
-
Net Worth 954,381 907,457 860,169 835,673 807,865 814,693 780,419 14.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 37,354 27,052 54,095 31,894 42,516 36,721 73,396 -36.22%
Div Payout % 27.29% 21.42% 43.48% 26.83% 35.35% 30.77% 59.65% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 954,381 907,457 860,169 835,673 807,865 814,693 780,419 14.34%
NOSH 483,035 483,075 482,996 483,243 483,144 483,182 482,872 0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 20.26% 20.24% 18.42% 15.55% 15.81% 15.16% 13.21% -
ROE 14.34% 13.92% 14.46% 14.22% 14.89% 14.65% 15.77% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 139.83 129.14 139.86 158.17 157.50 162.91 192.89 -19.28%
EPS 28.33 26.14 25.76 24.60 24.89 24.70 25.48 7.31%
DPS 7.73 5.60 11.20 6.60 8.80 7.60 15.20 -36.26%
NAPS 1.9758 1.8785 1.7809 1.7293 1.6721 1.6861 1.6162 14.31%
Adjusted Per Share Value based on latest NOSH - 482,738
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 122.86 113.48 122.88 139.03 138.41 143.18 169.41 -19.26%
EPS 24.89 22.97 22.63 21.62 21.88 21.71 22.38 7.33%
DPS 6.79 4.92 9.84 5.80 7.73 6.68 13.35 -36.25%
NAPS 1.736 1.6506 1.5646 1.52 1.4695 1.4819 1.4195 14.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.93 2.16 1.99 2.00 1.75 1.88 1.99 -
P/RPS 2.10 1.67 1.42 1.26 1.11 1.15 1.03 60.71%
P/EPS 10.34 8.26 7.73 8.13 7.03 7.61 7.81 20.55%
EY 9.67 12.10 12.94 12.30 14.22 13.14 12.80 -17.03%
DY 2.64 2.59 5.63 3.30 5.03 4.04 7.64 -50.72%
P/NAPS 1.48 1.15 1.12 1.16 1.05 1.11 1.23 13.11%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 -
Price 3.25 2.75 2.18 2.02 2.00 1.87 1.88 -
P/RPS 2.32 2.13 1.56 1.28 1.27 1.15 0.97 78.75%
P/EPS 11.47 10.52 8.46 8.21 8.03 7.57 7.38 34.13%
EY 8.72 9.51 11.82 12.18 12.45 13.21 13.55 -25.44%
DY 2.38 2.04 5.14 3.27 4.40 4.06 8.09 -55.73%
P/NAPS 1.64 1.46 1.22 1.17 1.20 1.11 1.16 25.94%

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