[COASTAL] QoQ TTM Result on 30-Jun-2016 [#4]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	400,139	534,100	649,350	1,494,413	1,457,588	1,609,838	1,613,916	-60.50%
YoY %	-25.08%	-17.75%	-56.55%	2.53%	-9.46%	-0.25%	-	-
Horiz. %	24.79%	33.09%	40.23%	92.60%	90.31%	99.75%	100.00%	-
PBT	66,016	53,133	56,712	72,172	89,970	137,617	164,359	-45.53%
YoY %	24.25%	-6.31%	-21.42%	-19.78%	-34.62%	-16.27%	-	-
Horiz. %	40.17%	32.33%	34.50%	43.91%	54.74%	83.73%	100.00%	-
Tax	-18,288	-15,871	-11,039	-5,859	-1,698	198	-785	714.14%
YoY %	-15.23%	-43.77%	-88.41%	-245.05%	-957.58%	125.22%	-	-
Horiz. %	2,329.68%	2,021.78%	1,406.24%	746.37%	216.31%	-25.22%	100.00%	-
NP	47,728	37,262	45,673	66,313	88,272	137,815	163,574	-55.97%
YoY %	28.09%	-18.42%	-31.13%	-24.88%	-35.95%	-15.75%	-	-
Horiz. %	29.18%	22.78%	27.92%	40.54%	53.96%	84.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,728	37,262	45,673	66,313	88,272	137,815	163,574	-55.97%
YoY %	28.09%	-18.42%	-31.13%	-24.88%	-35.95%	-15.75%	-	-
Horiz. %	29.18%	22.78%	27.92%	40.54%	53.96%	84.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.70%	29.87%	19.47%	8.12%	1.89%	-0.14%	0.48%	-
YoY %	-7.26%	53.42%	139.78%	329.63%	1,450.00%	-129.17%	-	-
Horiz. %	5,770.83%	6,222.92%	4,056.25%	1,691.67%	393.75%	-29.17%	100.00%	-
Total Cost	352,411	496,838	603,677	1,428,100	1,369,316	1,472,023	1,450,342	-61.02%
YoY %	-29.07%	-17.70%	-57.73%	4.29%	-6.98%	1.49%	-	-
Horiz. %	24.30%	34.26%	41.62%	98.47%	94.41%	101.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,848,174	1,847,673	1,696,441	1,668,315	1,617,562	1,746,176	1,774,299	2.75%
YoY %	0.03%	8.91%	1.69%	3.14%	-7.37%	-1.59%	-	-
Horiz. %	104.16%	104.14%	95.61%	94.03%	91.17%	98.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	10,546	15,896	15,896	21,254	21,254	30,807	30,807	-51.03%
YoY %	-33.66%	0.00%	-25.21%	0.00%	-31.01%	0.00%	-	-
Horiz. %	34.23%	51.60%	51.60%	68.99%	68.99%	100.00%	100.00%	-
Div Payout %	22.10%	42.66%	34.80%	32.05%	24.08%	22.35%	18.83%	-
YoY %	-48.20%	22.59%	8.58%	33.10%	7.74%	18.69%	-	-
Horiz. %	117.37%	226.55%	184.81%	170.21%	127.88%	118.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,848,174	1,847,673	1,696,441	1,668,315	1,617,562	1,746,176	1,774,299	2.75%
YoY %	0.03%	8.91%	1.69%	3.14%	-7.37%	-1.59%	-	-
Horiz. %	104.16%	104.14%	95.61%	94.03%	91.17%	98.41%	100.00%	-
NOSH	531,599	531,599	526,779	529,506	531,428	531,075	531,275	0.04%
YoY %	0.00%	0.91%	-0.52%	-0.36%	0.07%	-0.04%	-	-
Horiz. %	100.06%	100.06%	99.15%	99.67%	100.03%	99.96%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	11.93%	6.98%	7.03%	4.44%	6.06%	8.56%	10.14%	-
YoY %	70.92%	-0.71%	58.33%	-26.73%	-29.21%	-15.58%	-	-
Horiz. %	117.65%	68.84%	69.33%	43.79%	59.76%	84.42%	100.00%	-
ROE	2.58%	2.02%	2.69%	3.97%	5.46%	7.89%	9.22%	-
YoY %	27.72%	-24.91%	-32.24%	-27.29%	-30.80%	-14.43%	-	-
Horiz. %	27.98%	21.91%	29.18%	43.06%	59.22%	85.57%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	75.80	100.74	123.27	282.23	274.28	303.13	303.78	-60.33%
YoY %	-24.76%	-18.28%	-56.32%	2.90%	-9.52%	-0.21%	-	-
Horiz. %	24.95%	33.16%	40.58%	92.91%	90.29%	99.79%	100.00%	-
EPS	9.04	7.03	8.67	12.52	16.61	25.95	30.79	-55.79%
YoY %	28.59%	-18.92%	-30.75%	-24.62%	-35.99%	-15.72%	-	-
Horiz. %	29.36%	22.83%	28.16%	40.66%	53.95%	84.28%	100.00%	-
DPS	2.00	3.00	3.00	4.00	4.00	5.80	5.80	-50.79%
YoY %	-33.33%	0.00%	-25.00%	0.00%	-31.03%	0.00%	-	-
Horiz. %	34.48%	51.72%	51.72%	68.97%	68.97%	100.00%	100.00%	-
NAPS	3.5009	3.4849	3.2204	3.1507	3.0438	3.288	3.3397	3.18%
YoY %	0.46%	8.21%	2.21%	3.51%	-7.43%	-1.55%	-	-
Horiz. %	104.83%	104.35%	96.43%	94.34%	91.14%	98.45%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 529,506
RPS	72.78	97.15	118.11	271.82	265.13	292.82	293.56	-60.50%
YoY %	-25.08%	-17.75%	-56.55%	2.52%	-9.46%	-0.25%	-	-
Horiz. %	24.79%	33.09%	40.23%	92.59%	90.32%	99.75%	100.00%	-
EPS	8.68	6.78	8.31	12.06	16.06	25.07	29.75	-55.97%
YoY %	28.02%	-18.41%	-31.09%	-24.91%	-35.94%	-15.73%	-	-
Horiz. %	29.18%	22.79%	27.93%	40.54%	53.98%	84.27%	100.00%	-
DPS	1.92	2.89	2.89	3.87	3.87	5.60	5.60	-50.98%
YoY %	-33.56%	0.00%	-25.32%	0.00%	-30.89%	0.00%	-	-
Horiz. %	34.29%	51.61%	51.61%	69.11%	69.11%	100.00%	100.00%	-
NAPS	3.3617	3.3608	3.0857	3.0346	2.9422	3.1762	3.2273	2.75%
YoY %	0.03%	8.92%	1.68%	3.14%	-7.37%	-1.58%	-	-
Horiz. %	104.16%	104.14%	95.61%	94.03%	91.17%	98.42%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	1.32	1.39	1.51	1.55	1.64	1.84	1.87	-
P/RPS	1.74	1.38	1.22	0.55	0.60	0.61	0.62	98.83%
YoY %	26.09%	13.11%	121.82%	-8.33%	-1.64%	-1.61%	-	-
Horiz. %	280.65%	222.58%	196.77%	88.71%	96.77%	98.39%	100.00%	-
P/EPS	14.60	19.78	17.42	12.38	9.87	7.09	6.07	79.42%
YoY %	-26.19%	13.55%	40.71%	25.43%	39.21%	16.80%	-	-
Horiz. %	240.53%	325.86%	286.99%	203.95%	162.60%	116.80%	100.00%	-
EY	6.85	5.06	5.74	8.08	10.13	14.10	16.46	-44.22%
YoY %	35.38%	-11.85%	-28.96%	-20.24%	-28.16%	-14.34%	-	-
Horiz. %	41.62%	30.74%	34.87%	49.09%	61.54%	85.66%	100.00%	-
DY	1.52	2.16	1.99	2.58	2.44	3.15	3.10	-37.79%
YoY %	-29.63%	8.54%	-22.87%	5.74%	-22.54%	1.61%	-	-
Horiz. %	49.03%	69.68%	64.19%	83.23%	78.71%	101.61%	100.00%	-
P/NAPS	0.38	0.40	0.47	0.49	0.54	0.56	0.56	-22.76%
YoY %	-5.00%	-14.89%	-4.08%	-9.26%	-3.57%	0.00%	-	-
Horiz. %	67.86%	71.43%	83.93%	87.50%	96.43%	100.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/17	27/02/17	28/11/16	29/08/16	25/05/16	25/02/16	25/11/15	-
Price	1.36	1.45	1.37	1.46	1.59	1.67	1.94	-
P/RPS	1.79	1.44	1.11	0.52	0.58	0.55	0.64	98.38%
YoY %	24.31%	29.73%	113.46%	-10.34%	5.45%	-14.06%	-	-
Horiz. %	279.69%	225.00%	173.44%	81.25%	90.62%	85.94%	100.00%	-
P/EPS	15.04	20.63	15.80	11.66	9.57	6.44	6.30	78.52%
YoY %	-27.10%	30.57%	35.51%	21.84%	48.60%	2.22%	-	-
Horiz. %	238.73%	327.46%	250.79%	185.08%	151.90%	102.22%	100.00%	-
EY	6.65	4.85	6.33	8.58	10.45	15.54	15.87	-43.97%
YoY %	37.11%	-23.38%	-26.22%	-17.89%	-32.75%	-2.08%	-	-
Horiz. %	41.90%	30.56%	39.89%	54.06%	65.85%	97.92%	100.00%	-
DY	1.47	2.07	2.19	2.74	2.52	3.47	2.99	-37.68%
YoY %	-28.99%	-5.48%	-20.07%	8.73%	-27.38%	16.05%	-	-
Horiz. %	49.16%	69.23%	73.24%	91.64%	84.28%	116.05%	100.00%	-
P/NAPS	0.39	0.42	0.43	0.46	0.52	0.51	0.58	-23.22%
YoY %	-7.14%	-2.33%	-6.52%	-11.54%	1.96%	-12.07%	-	-
Horiz. %	67.24%	72.41%	74.14%	79.31%	89.66%	87.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos