[COASTAL] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 9.58%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 255,009 194,651 143,044 168,884 193,652 177,135 160,736 35.91%
PBT 48,223 39,554 32,097 31,058 28,126 29,096 29,784 37.76%
Tax 754 -47 -64 47 259 1,434 -870 -
NP 48,977 39,507 32,033 31,105 28,385 30,530 28,914 41.96%
-
NP to SH 48,977 39,507 32,033 31,105 28,385 30,530 28,914 41.96%
-
Tax Rate -1.56% 0.12% 0.20% -0.15% -0.92% -4.93% 2.92% -
Total Cost 206,032 155,144 111,011 137,779 165,267 146,605 131,822 34.56%
-
Net Worth 1,008,085 954,253 907,601 860,169 834,074 807,740 815,249 15.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 14,489 - 13,523 - 13,525 - -
Div Payout % - 36.67% - 43.48% - 44.30% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,008,085 954,253 907,601 860,169 834,074 807,740 815,249 15.16%
NOSH 483,007 482,970 483,152 482,996 482,738 483,069 483,511 -0.06%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 19.21% 20.30% 22.39% 18.42% 14.66% 17.24% 17.99% -
ROE 4.86% 4.14% 3.53% 3.62% 3.40% 3.78% 3.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 52.80 40.30 29.61 34.97 40.12 36.67 33.24 36.02%
EPS 10.14 8.18 6.63 6.44 5.88 6.32 5.98 42.06%
DPS 0.00 3.00 0.00 2.80 0.00 2.80 0.00 -
NAPS 2.0871 1.9758 1.8785 1.7809 1.7278 1.6721 1.6861 15.24%
Adjusted Per Share Value based on latest NOSH - 482,996
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.37 35.40 26.01 30.71 35.22 32.21 29.23 35.90%
EPS 8.91 7.18 5.83 5.66 5.16 5.55 5.26 41.96%
DPS 0.00 2.63 0.00 2.46 0.00 2.46 0.00 -
NAPS 1.8333 1.7354 1.6505 1.5643 1.5168 1.4689 1.4826 15.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.43 2.93 2.16 1.99 2.00 1.75 1.88 -
P/RPS 6.50 7.27 7.30 5.69 4.99 4.77 5.66 9.63%
P/EPS 33.83 35.82 32.58 30.90 34.01 27.69 31.44 4.99%
EY 2.96 2.79 3.07 3.24 2.94 3.61 3.18 -4.65%
DY 0.00 1.02 0.00 1.41 0.00 1.60 0.00 -
P/NAPS 1.64 1.48 1.15 1.12 1.16 1.05 1.11 29.62%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 27/11/13 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 -
Price 4.43 3.25 2.75 2.18 2.02 2.00 1.87 -
P/RPS 8.39 8.06 9.29 6.23 5.04 5.45 5.63 30.37%
P/EPS 43.69 39.73 41.48 33.85 34.35 31.65 31.27 24.90%
EY 2.29 2.52 2.41 2.95 2.91 3.16 3.20 -19.94%
DY 0.00 0.92 0.00 1.28 0.00 1.40 0.00 -
P/NAPS 2.12 1.64 1.46 1.22 1.17 1.20 1.11 53.75%

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