[COASTAL] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.14%
YoY- -27.29%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 682,715 700,407 764,372 789,964 723,040 796,153 719,134 -3.40%
PBT 120,377 118,064 117,326 141,328 148,792 166,340 191,636 -26.67%
Tax 1,676 870 1,262 469 -868 -719 -682 -
NP 122,053 118,934 118,588 141,797 147,924 165,621 190,954 -25.81%
-
NP to SH 122,053 118,934 118,588 141,797 147,924 165,621 190,954 -25.81%
-
Tax Rate -1.39% -0.74% -1.08% -0.33% 0.58% 0.43% 0.36% -
Total Cost 560,662 581,473 645,784 648,167 575,116 630,532 528,180 4.06%
-
Net Worth 907,601 860,169 834,074 807,740 815,249 780,419 770,528 11.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 27,049 27,049 31,875 31,875 38,633 38,633 40,213 -23.24%
Div Payout % 22.16% 22.74% 26.88% 22.48% 26.12% 23.33% 21.06% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 907,601 860,169 834,074 807,740 815,249 780,419 770,528 11.54%
NOSH 483,152 482,996 482,738 483,069 483,511 482,872 483,089 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 17.88% 16.98% 15.51% 17.95% 20.46% 20.80% 26.55% -
ROE 13.45% 13.83% 14.22% 17.55% 18.14% 21.22% 24.78% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 141.30 145.01 158.34 163.53 149.54 164.88 148.86 -3.41%
EPS 25.26 24.62 24.57 29.35 30.59 34.30 39.53 -25.83%
DPS 5.60 5.60 6.60 6.60 8.00 8.00 8.32 -23.21%
NAPS 1.8785 1.7809 1.7278 1.6721 1.6861 1.6162 1.595 11.53%
Adjusted Per Share Value based on latest NOSH - 483,069
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 124.18 127.40 139.03 143.69 131.52 144.82 130.81 -3.41%
EPS 22.20 21.63 21.57 25.79 26.91 30.13 34.73 -25.81%
DPS 4.92 4.92 5.80 5.80 7.03 7.03 7.31 -23.21%
NAPS 1.6509 1.5646 1.5171 1.4692 1.4829 1.4195 1.4015 11.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.16 1.99 2.00 1.75 1.88 1.99 1.93 -
P/RPS 1.53 1.37 1.26 1.07 1.26 1.21 1.30 11.48%
P/EPS 8.55 8.08 8.14 5.96 6.15 5.80 4.88 45.38%
EY 11.70 12.37 12.28 16.77 16.27 17.24 20.48 -31.17%
DY 2.59 2.81 3.30 3.77 4.26 4.02 4.31 -28.81%
P/NAPS 1.15 1.12 1.16 1.05 1.11 1.23 1.21 -3.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 28/05/13 25/02/13 26/11/12 27/08/12 24/05/12 24/02/12 -
Price 2.75 2.18 2.02 2.00 1.87 1.88 2.40 -
P/RPS 1.95 1.50 1.28 1.22 1.25 1.14 1.61 13.63%
P/EPS 10.89 8.85 8.22 6.81 6.11 5.48 6.07 47.70%
EY 9.19 11.30 12.16 14.68 16.36 18.24 16.47 -32.24%
DY 2.04 2.57 3.27 3.30 4.28 4.26 3.47 -29.84%
P/NAPS 1.46 1.22 1.17 1.20 1.11 1.16 1.50 -1.78%

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