[COASTAL] QoQ Cumulative 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- 31.77%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 506,579 311,928 168,884 764,369 570,720 393,585 232,849 67.81%
PBT 102,709 63,155 31,058 117,596 89,200 60,104 30,320 125.38%
Tax -64 -17 47 1,262 1,003 -431 439 -
NP 102,645 63,138 31,105 118,858 90,203 59,673 30,759 123.14%
-
NP to SH 102,645 63,138 31,105 118,858 90,203 59,673 30,759 123.14%
-
Tax Rate 0.06% 0.03% -0.15% -1.07% -1.12% 0.72% -1.45% -
Total Cost 403,934 248,790 137,779 645,511 480,517 333,912 202,090 58.60%
-
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 28,016 13,526 13,523 31,894 31,887 18,360 18,349 32.56%
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 10.76% 6.96% 3.62% 14.22% 11.17% 7.32% 3.94% -
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 104.87 64.57 34.97 158.17 118.13 81.46 48.22 67.78%
EPS 21.25 13.07 6.44 24.60 18.67 12.35 6.37 123.09%
DPS 5.80 2.80 2.80 6.60 6.60 3.80 3.80 32.53%
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 92.13 56.73 30.71 139.01 103.79 71.58 42.35 67.81%
EPS 18.67 11.48 5.66 21.62 16.40 10.85 5.59 123.27%
DPS 5.09 2.46 2.46 5.80 5.80 3.34 3.34 32.39%
NAPS 1.7356 1.6503 1.5643 1.5197 1.4692 1.4816 1.4193 14.33%
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 2.79 3.35 5.69 1.26 1.48 2.31 4.13 -22.99%
P/EPS 13.79 16.53 30.90 8.13 9.37 15.22 31.24 -41.99%
EY 7.25 6.05 3.24 12.30 10.67 6.57 3.20 72.41%
DY 1.98 1.30 1.41 3.30 3.77 2.02 1.91 2.42%
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 3.10 4.26 6.23 1.28 1.69 2.30 3.90 -14.17%
P/EPS 15.29 21.04 33.85 8.21 10.71 15.14 29.51 -35.46%
EY 6.54 4.75 2.95 12.18 9.34 6.60 3.39 54.90%
DY 1.78 1.02 1.28 3.27 3.30 2.03 2.02 -8.07%
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