[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2014

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- 55.75%
YoY- 47.77%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 877,211 877,211 877,211 699,481 467,066 224,701 762,527 9.81%
PBT 190,879 190,879 190,879 153,469 98,958 49,738 150,341 17.30%
Tax -2,166 -2,166 -2,166 -1,791 -1,573 -580 815 -
NP 188,713 188,713 188,713 151,678 97,385 49,158 151,156 15.99%
-
NP to SH 188,713 188,713 188,713 151,678 97,385 49,158 151,156 15.99%
-
Tax Rate 1.13% 1.13% 1.13% 1.17% 1.59% 1.17% -0.54% -
Total Cost 688,498 688,498 688,498 547,803 369,681 175,543 611,371 8.26%
-
Net Worth 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 35.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 36,110 36,115 35,394 35,141 17,326 16,564 28,015 18.49%
Div Payout % 19.14% 19.14% 18.76% 23.17% 17.79% 33.70% 18.53% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 35.43%
NOSH 531,033 531,112 520,510 516,790 509,602 487,195 483,026 6.53%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 21.51% 21.51% 21.51% 21.68% 20.85% 21.88% 19.82% -
ROE 11.89% 12.29% 13.49% 11.70% 7.95% 4.31% 14.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 165.19 165.16 168.53 135.35 91.65 46.12 157.86 3.08%
EPS 36.26 36.26 36.26 29.35 19.11 10.09 31.29 10.35%
DPS 6.80 6.80 6.80 6.80 3.40 3.40 5.80 11.21%
NAPS 2.9888 2.8913 2.6867 2.5096 2.4041 2.3407 2.0874 27.11%
Adjusted Per Share Value based on latest NOSH - 531,242
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 159.56 159.56 159.56 127.23 84.96 40.87 138.70 9.81%
EPS 34.33 34.33 34.33 27.59 17.71 8.94 27.49 16.01%
DPS 6.57 6.57 6.44 6.39 3.15 3.01 5.10 18.44%
NAPS 2.8869 2.7932 2.5437 2.359 2.2284 2.0743 1.834 35.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.74 2.90 2.83 4.85 5.00 5.05 3.43 -
P/RPS 1.66 1.76 1.68 3.58 5.46 10.95 2.17 -16.39%
P/EPS 7.71 8.16 7.81 16.52 26.16 50.05 10.96 -20.95%
EY 12.97 12.25 12.81 6.05 3.82 2.00 9.12 26.54%
DY 2.48 2.34 2.40 1.40 0.68 0.67 1.69 29.22%
P/NAPS 0.92 1.00 1.05 1.93 2.08 2.16 1.64 -32.05%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 21/05/15 24/02/15 21/11/14 21/08/14 28/05/14 25/02/14 -
Price 1.74 2.92 3.02 3.46 5.11 4.84 4.43 -
P/RPS 1.05 1.77 1.79 2.56 5.58 10.49 2.81 -48.21%
P/EPS 4.90 8.22 8.33 11.79 26.74 47.97 14.16 -50.80%
EY 20.42 12.17 12.01 8.48 3.74 2.08 7.06 103.39%
DY 3.91 2.33 2.25 1.97 0.67 0.70 1.31 107.71%
P/NAPS 0.58 1.01 1.12 1.38 2.13 2.07 2.12 -57.95%

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