[COASTAL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.26%
YoY- 27.17%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 699,481 467,066 224,701 762,527 506,579 311,928 168,884 157.68%
PBT 153,469 98,958 49,738 150,341 102,709 63,155 31,058 189.82%
Tax -1,791 -1,573 -580 815 -64 -17 47 -
NP 151,678 97,385 49,158 151,156 102,645 63,138 31,105 187.28%
-
NP to SH 151,678 97,385 49,158 151,156 102,645 63,138 31,105 187.28%
-
Tax Rate 1.17% 1.59% 1.17% -0.54% 0.06% 0.03% -0.15% -
Total Cost 547,803 369,681 175,543 611,371 403,934 248,790 137,779 150.76%
-
Net Worth 1,296,937 1,225,134 1,140,377 1,008,269 954,381 907,457 860,169 31.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 35,141 17,326 16,564 28,015 28,016 13,526 13,523 88.90%
Div Payout % 23.17% 17.79% 33.70% 18.53% 27.29% 21.42% 43.48% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,296,937 1,225,134 1,140,377 1,008,269 954,381 907,457 860,169 31.45%
NOSH 516,790 509,602 487,195 483,026 483,035 483,075 482,996 4.60%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 21.68% 20.85% 21.88% 19.82% 20.26% 20.24% 18.42% -
ROE 11.70% 7.95% 4.31% 14.99% 10.76% 6.96% 3.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 135.35 91.65 46.12 157.86 104.87 64.57 34.97 146.31%
EPS 29.35 19.11 10.09 31.29 21.25 13.07 6.44 174.62%
DPS 6.80 3.40 3.40 5.80 5.80 2.80 2.80 80.57%
NAPS 2.5096 2.4041 2.3407 2.0874 1.9758 1.8785 1.7809 25.66%
Adjusted Per Share Value based on latest NOSH - 483,007
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 127.21 84.94 40.86 138.67 92.13 56.73 30.71 157.70%
EPS 27.58 17.71 8.94 27.49 18.67 11.48 5.66 187.14%
DPS 6.39 3.15 3.01 5.09 5.09 2.46 2.46 88.85%
NAPS 2.3586 2.228 2.0739 1.8336 1.7356 1.6503 1.5643 31.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.85 5.00 5.05 3.43 2.93 2.16 1.99 -
P/RPS 3.58 5.46 10.95 2.17 2.79 3.35 5.69 -26.55%
P/EPS 16.52 26.16 50.05 10.96 13.79 16.53 30.90 -34.10%
EY 6.05 3.82 2.00 9.12 7.25 6.05 3.24 51.58%
DY 1.40 0.68 0.67 1.69 1.98 1.30 1.41 -0.47%
P/NAPS 1.93 2.08 2.16 1.64 1.48 1.15 1.12 43.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 28/05/13 -
Price 3.46 5.11 4.84 4.43 3.25 2.75 2.18 -
P/RPS 2.56 5.58 10.49 2.81 3.10 4.26 6.23 -44.69%
P/EPS 11.79 26.74 47.97 14.16 15.29 21.04 33.85 -50.46%
EY 8.48 3.74 2.08 7.06 6.54 4.75 2.95 102.03%
DY 1.97 0.67 0.70 1.31 1.78 1.02 1.28 33.26%
P/NAPS 1.38 2.13 2.07 2.12 1.64 1.46 1.22 8.55%

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