[COASTAL] QoQ Cumulative 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- 62.57%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 467,066 224,701 762,527 506,579 311,928 168,884 764,369 -28.05%
PBT 98,958 49,738 150,341 102,709 63,155 31,058 117,596 -10.89%
Tax -1,573 -580 815 -64 -17 47 1,262 -
NP 97,385 49,158 151,156 102,645 63,138 31,105 118,858 -12.47%
-
NP to SH 97,385 49,158 151,156 102,645 63,138 31,105 118,858 -12.47%
-
Tax Rate 1.59% 1.17% -0.54% 0.06% 0.03% -0.15% -1.07% -
Total Cost 369,681 175,543 611,371 403,934 248,790 137,779 645,511 -31.10%
-
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 17,326 16,564 28,015 28,016 13,526 13,523 31,894 -33.49%
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 7.95% 4.31% 14.99% 10.76% 6.96% 3.62% 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 91.65 46.12 157.86 104.87 64.57 34.97 158.17 -30.56%
EPS 19.11 10.09 31.29 21.25 13.07 6.44 24.60 -15.53%
DPS 3.40 3.40 5.80 5.80 2.80 2.80 6.60 -35.81%
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 84.94 40.86 138.67 92.12 56.73 30.71 139.01 -28.05%
EPS 17.71 8.94 27.49 18.67 11.48 5.66 21.62 -12.48%
DPS 3.15 3.01 5.09 5.09 2.46 2.46 5.80 -33.50%
NAPS 2.228 2.0738 1.8336 1.7356 1.6503 1.5643 1.5197 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 5.46 10.95 2.17 2.79 3.35 5.69 1.26 166.51%
P/EPS 26.16 50.05 10.96 13.79 16.53 30.90 8.13 118.42%
EY 3.82 2.00 9.12 7.25 6.05 3.24 12.30 -54.23%
DY 0.68 0.67 1.69 1.98 1.30 1.41 3.30 -65.21%
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 5.58 10.49 2.81 3.10 4.26 6.23 1.28 167.58%
P/EPS 26.74 47.97 14.16 15.29 21.04 33.85 8.21 120.20%
EY 3.74 2.08 7.06 6.54 4.75 2.95 12.18 -54.58%
DY 0.67 0.70 1.31 1.78 1.02 1.28 3.27 -65.34%
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