[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -67.48%
YoY- 58.04%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 877,211 699,481 467,066 224,701 762,527 506,579 311,928 98.86%
PBT 190,879 153,469 98,958 49,738 150,341 102,709 63,155 108.62%
Tax -2,166 -1,791 -1,573 -580 815 -64 -17 2409.79%
NP 188,713 151,678 97,385 49,158 151,156 102,645 63,138 107.08%
-
NP to SH 188,713 151,678 97,385 49,158 151,156 102,645 63,138 107.08%
-
Tax Rate 1.13% 1.17% 1.59% 1.17% -0.54% 0.06% 0.03% -
Total Cost 688,498 547,803 369,681 175,543 611,371 403,934 248,790 96.74%
-
Net Worth 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 954,381 907,457 33.31%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 35,394 35,141 17,326 16,564 28,015 28,016 13,526 89.55%
Div Payout % 18.76% 23.17% 17.79% 33.70% 18.53% 27.29% 21.42% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,398,454 1,296,937 1,225,134 1,140,377 1,008,269 954,381 907,457 33.31%
NOSH 520,510 516,790 509,602 487,195 483,026 483,035 483,075 5.08%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 21.51% 21.68% 20.85% 21.88% 19.82% 20.26% 20.24% -
ROE 13.49% 11.70% 7.95% 4.31% 14.99% 10.76% 6.96% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.53 135.35 91.65 46.12 157.86 104.87 64.57 89.23%
EPS 36.26 29.35 19.11 10.09 31.29 21.25 13.07 97.07%
DPS 6.80 6.80 3.40 3.40 5.80 5.80 2.80 80.38%
NAPS 2.6867 2.5096 2.4041 2.3407 2.0874 1.9758 1.8785 26.85%
Adjusted Per Share Value based on latest NOSH - 487,195
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 159.56 127.23 84.96 40.87 138.70 92.14 56.74 98.85%
EPS 34.33 27.59 17.71 8.94 27.49 18.67 11.48 107.15%
DPS 6.44 6.39 3.15 3.01 5.10 5.10 2.46 89.61%
NAPS 2.5437 2.359 2.2284 2.0743 1.834 1.736 1.6506 33.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.83 4.85 5.00 5.05 3.43 2.93 2.16 -
P/RPS 1.68 3.58 5.46 10.95 2.17 2.79 3.35 -36.79%
P/EPS 7.81 16.52 26.16 50.05 10.96 13.79 16.53 -39.25%
EY 12.81 6.05 3.82 2.00 9.12 7.25 6.05 64.66%
DY 2.40 1.40 0.68 0.67 1.69 1.98 1.30 50.32%
P/NAPS 1.05 1.93 2.08 2.16 1.64 1.48 1.15 -5.86%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 21/11/14 21/08/14 28/05/14 25/02/14 27/11/13 26/08/13 -
Price 3.02 3.46 5.11 4.84 4.43 3.25 2.75 -
P/RPS 1.79 2.56 5.58 10.49 2.81 3.10 4.26 -43.81%
P/EPS 8.33 11.79 26.74 47.97 14.16 15.29 21.04 -45.99%
EY 12.01 8.48 3.74 2.08 7.06 6.54 4.75 85.28%
DY 2.25 1.97 0.67 0.70 1.31 1.78 1.02 69.21%
P/NAPS 1.12 1.38 2.13 2.07 2.12 1.64 1.46 -16.15%

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