[COASTAL] QoQ Cumulative Quarter Result on 31-Dec-2014

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 24.42%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 921,223 877,211 877,211 877,211 699,481 467,066 224,701 155.93%
PBT 24,063 190,879 190,879 190,879 153,469 98,958 49,738 -38.34%
Tax -315 -2,166 -2,166 -2,166 -1,791 -1,573 -580 -33.40%
NP 23,748 188,713 188,713 188,713 151,678 97,385 49,158 -38.40%
-
NP to SH 23,748 188,713 188,713 188,713 151,678 97,385 49,158 -38.40%
-
Tax Rate 1.31% 1.13% 1.13% 1.13% 1.17% 1.59% 1.17% -
Total Cost 897,475 688,498 688,498 688,498 547,803 369,681 175,543 196.47%
-
Net Worth 1,773,645 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 1,140,377 34.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 10,621 36,110 36,115 35,394 35,141 17,326 16,564 -25.62%
Div Payout % 44.73% 19.14% 19.14% 18.76% 23.17% 17.79% 33.70% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,773,645 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 1,140,377 34.20%
NOSH 531,079 531,033 531,112 520,510 516,790 509,602 487,195 5.91%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.58% 21.51% 21.51% 21.51% 21.68% 20.85% 21.88% -
ROE 1.34% 11.89% 12.29% 13.49% 11.70% 7.95% 4.31% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 173.46 165.19 165.16 168.53 135.35 91.65 46.12 141.65%
EPS 4.47 36.26 36.26 36.26 29.35 19.11 10.09 -41.85%
DPS 2.00 6.80 6.80 6.80 6.80 3.40 3.40 -29.77%
NAPS 3.3397 2.9888 2.8913 2.6867 2.5096 2.4041 2.3407 26.71%
Adjusted Per Share Value based on latest NOSH - 531,100
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 167.56 159.56 159.56 159.56 127.23 84.96 40.87 155.93%
EPS 4.32 34.33 34.33 34.33 27.59 17.71 8.94 -38.39%
DPS 1.93 6.57 6.57 6.44 6.39 3.15 3.01 -25.62%
NAPS 3.2261 2.8869 2.7932 2.5437 2.359 2.2284 2.0743 34.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.87 2.74 2.90 2.83 4.85 5.00 5.05 -
P/RPS 1.08 1.66 1.76 1.68 3.58 5.46 10.95 -78.62%
P/EPS 41.82 7.71 8.16 7.81 16.52 26.16 50.05 -11.27%
EY 2.39 12.97 12.25 12.81 6.05 3.82 2.00 12.59%
DY 1.07 2.48 2.34 2.40 1.40 0.68 0.67 36.58%
P/NAPS 0.56 0.92 1.00 1.05 1.93 2.08 2.16 -59.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 21/05/15 24/02/15 21/11/14 21/08/14 28/05/14 -
Price 1.94 1.74 2.92 3.02 3.46 5.11 4.84 -
P/RPS 1.12 1.05 1.77 1.79 2.56 5.58 10.49 -77.46%
P/EPS 43.38 4.90 8.22 8.33 11.79 26.74 47.97 -6.47%
EY 2.30 20.42 12.17 12.01 8.48 3.74 2.08 6.92%
DY 1.03 3.91 2.33 2.25 1.97 0.67 0.70 29.33%
P/NAPS 0.58 0.58 1.01 1.12 1.38 2.13 2.07 -57.14%

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