[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -83.87%
YoY- -45.16%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 764,369 570,720 393,585 232,849 719,133 499,890 389,679 56.37%
PBT 117,596 89,200 60,104 30,320 191,321 139,508 102,948 9.22%
Tax 1,262 1,003 -431 439 -685 -148 -245 -
NP 118,858 90,203 59,673 30,759 190,636 139,360 102,703 10.18%
-
NP to SH 118,858 90,203 59,673 30,759 190,636 139,360 102,703 10.18%
-
Tax Rate -1.07% -1.12% 0.72% -1.45% 0.36% 0.11% 0.24% -
Total Cost 645,511 480,517 333,912 202,090 528,497 360,530 286,976 71.25%
-
Net Worth 835,673 807,865 814,693 780,419 770,533 720,815 675,977 15.11%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 31,894 31,887 18,360 18,349 46,880 46,872 19,931 36.61%
Div Payout % 26.83% 35.35% 30.77% 59.65% 24.59% 33.63% 19.41% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 835,673 807,865 814,693 780,419 770,533 720,815 675,977 15.11%
NOSH 483,243 483,144 483,182 482,872 483,305 483,217 362,395 21.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.55% 15.81% 15.16% 13.21% 26.51% 27.88% 26.36% -
ROE 14.22% 11.17% 7.32% 3.94% 24.74% 19.33% 15.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.17 118.13 81.46 48.22 148.79 103.45 107.53 29.18%
EPS 24.60 18.67 12.35 6.37 39.45 28.84 28.34 -8.96%
DPS 6.60 6.60 3.80 3.80 9.70 9.70 5.50 12.86%
NAPS 1.7293 1.6721 1.6861 1.6162 1.5943 1.4917 1.8653 -4.89%
Adjusted Per Share Value based on latest NOSH - 482,872
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 139.01 103.79 71.58 42.35 130.78 90.91 70.87 56.37%
EPS 21.62 16.40 10.85 5.59 34.67 25.34 18.68 10.18%
DPS 5.80 5.80 3.34 3.34 8.53 8.52 3.62 36.72%
NAPS 1.5197 1.4692 1.4816 1.4192 1.4013 1.3108 1.2293 15.11%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 1.75 1.88 1.99 1.93 1.74 2.62 -
P/RPS 1.26 1.48 2.31 4.13 1.30 1.68 2.44 -35.50%
P/EPS 8.13 9.37 15.22 31.24 4.89 6.03 9.24 -8.14%
EY 12.30 10.67 6.57 3.20 20.44 16.57 10.82 8.88%
DY 3.30 3.77 2.02 1.91 5.03 5.57 2.10 34.97%
P/NAPS 1.16 1.05 1.11 1.23 1.21 1.17 1.40 -11.73%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 24/11/11 23/08/11 -
Price 2.02 2.00 1.87 1.88 2.40 1.92 2.04 -
P/RPS 1.28 1.69 2.30 3.90 1.61 1.86 1.90 -23.05%
P/EPS 8.21 10.71 15.14 29.51 6.08 6.66 7.20 9.10%
EY 12.18 9.34 6.60 3.39 16.44 15.02 13.89 -8.34%
DY 3.27 3.30 2.03 2.02 4.04 5.05 2.70 13.55%
P/NAPS 1.17 1.20 1.11 1.16 1.51 1.29 1.09 4.81%

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