[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2015

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ-0.0%
YoY- 283.89%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,609,838 921,223 877,211 877,211 877,211 699,481 467,066 127.66%
PBT 137,617 24,063 190,879 190,879 190,879 153,469 98,958 24.51%
Tax 198 -315 -2,166 -2,166 -2,166 -1,791 -1,573 -
NP 137,815 23,748 188,713 188,713 188,713 151,678 97,385 25.96%
-
NP to SH 137,815 23,748 188,713 188,713 188,713 151,678 97,385 25.96%
-
Tax Rate -0.14% 1.31% 1.13% 1.13% 1.13% 1.17% 1.59% -
Total Cost 1,472,023 897,475 688,498 688,498 688,498 547,803 369,681 150.59%
-
Net Worth 1,745,515 1,773,645 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 26.53%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 30,790 10,621 36,110 36,115 35,394 35,141 17,326 46.56%
Div Payout % 22.34% 44.73% 19.14% 19.14% 18.76% 23.17% 17.79% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,745,515 1,773,645 1,587,152 1,535,604 1,398,454 1,296,937 1,225,134 26.53%
NOSH 530,874 531,079 531,033 531,112 520,510 516,790 509,602 2.75%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.56% 2.58% 21.51% 21.51% 21.51% 21.68% 20.85% -
ROE 7.90% 1.34% 11.89% 12.29% 13.49% 11.70% 7.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 303.24 173.46 165.19 165.16 168.53 135.35 91.65 121.55%
EPS 25.96 4.47 36.26 36.26 36.26 29.35 19.11 22.58%
DPS 5.80 2.00 6.80 6.80 6.80 6.80 3.40 42.62%
NAPS 3.288 3.3397 2.9888 2.8913 2.6867 2.5096 2.4041 23.14%
Adjusted Per Share Value based on latest NOSH - 531,112
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 292.76 167.53 159.53 159.53 159.53 127.20 84.94 127.66%
EPS 25.06 4.32 34.32 34.32 34.32 27.58 17.71 25.96%
DPS 5.60 1.93 6.57 6.57 6.44 6.39 3.15 46.59%
NAPS 3.1743 3.2255 2.8863 2.7926 2.5432 2.3586 2.228 26.53%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.84 1.87 2.74 2.90 2.83 4.85 5.00 -
P/RPS 0.61 1.08 1.66 1.76 1.68 3.58 5.46 -76.71%
P/EPS 7.09 41.82 7.71 8.16 7.81 16.52 26.16 -58.02%
EY 14.11 2.39 12.97 12.25 12.81 6.05 3.82 138.38%
DY 3.15 1.07 2.48 2.34 2.40 1.40 0.68 177.11%
P/NAPS 0.56 0.56 0.92 1.00 1.05 1.93 2.08 -58.20%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 21/05/15 24/02/15 21/11/14 21/08/14 -
Price 1.67 1.94 1.74 2.92 3.02 3.46 5.11 -
P/RPS 0.55 1.12 1.05 1.77 1.79 2.56 5.58 -78.57%
P/EPS 6.43 43.38 4.90 8.22 8.33 11.79 26.74 -61.23%
EY 15.54 2.30 20.42 12.17 12.01 8.48 3.74 157.78%
DY 3.47 1.03 3.91 2.33 2.25 1.97 0.67 198.44%
P/NAPS 0.51 0.58 0.58 1.01 1.12 1.38 2.13 -61.34%

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