[COASTAL] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 98.11%
YoY- 54.24%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 877,211 877,211 699,481 467,066 224,701 762,527 506,579 44.25%
PBT 190,879 190,879 153,469 98,958 49,738 150,341 102,709 51.21%
Tax -2,166 -2,166 -1,791 -1,573 -580 815 -64 948.53%
NP 188,713 188,713 151,678 97,385 49,158 151,156 102,645 50.13%
-
NP to SH 188,713 188,713 151,678 97,385 49,158 151,156 102,645 50.13%
-
Tax Rate 1.13% 1.13% 1.17% 1.59% 1.17% -0.54% 0.06% -
Total Cost 688,498 688,498 547,803 369,681 175,543 611,371 403,934 42.73%
-
Net Worth 1,535,604 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 954,381 37.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 36,115 35,394 35,141 17,326 16,564 28,015 28,016 18.46%
Div Payout % 19.14% 18.76% 23.17% 17.79% 33.70% 18.53% 27.29% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,535,604 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 954,381 37.35%
NOSH 531,112 520,510 516,790 509,602 487,195 483,026 483,035 6.53%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 21.51% 21.51% 21.68% 20.85% 21.88% 19.82% 20.26% -
ROE 12.29% 13.49% 11.70% 7.95% 4.31% 14.99% 10.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 165.16 168.53 135.35 91.65 46.12 157.86 104.87 35.40%
EPS 36.26 36.26 29.35 19.11 10.09 31.29 21.25 42.84%
DPS 6.80 6.80 6.80 3.40 3.40 5.80 5.80 11.19%
NAPS 2.8913 2.6867 2.5096 2.4041 2.3407 2.0874 1.9758 28.92%
Adjusted Per Share Value based on latest NOSH - 531,134
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 159.53 159.53 127.21 84.94 40.86 138.67 92.13 44.24%
EPS 34.32 34.32 27.58 17.71 8.94 27.49 18.67 50.11%
DPS 6.57 6.44 6.39 3.15 3.01 5.09 5.09 18.56%
NAPS 2.7926 2.5432 2.3586 2.228 2.0739 1.8336 1.7356 37.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.90 2.83 4.85 5.00 5.05 3.43 2.93 -
P/RPS 1.76 1.68 3.58 5.46 10.95 2.17 2.79 -26.46%
P/EPS 8.16 7.81 16.52 26.16 50.05 10.96 13.79 -29.53%
EY 12.25 12.81 6.05 3.82 2.00 9.12 7.25 41.90%
DY 2.34 2.40 1.40 0.68 0.67 1.69 1.98 11.79%
P/NAPS 1.00 1.05 1.93 2.08 2.16 1.64 1.48 -23.01%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 24/02/15 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 -
Price 2.92 3.02 3.46 5.11 4.84 4.43 3.25 -
P/RPS 1.77 1.79 2.56 5.58 10.49 2.81 3.10 -31.19%
P/EPS 8.22 8.33 11.79 26.74 47.97 14.16 15.29 -33.90%
EY 12.17 12.01 8.48 3.74 2.08 7.06 6.54 51.34%
DY 2.33 2.25 1.97 0.67 0.70 1.31 1.78 19.68%
P/NAPS 1.01 1.12 1.38 2.13 2.07 2.12 1.64 -27.63%

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