[COASTAL] QoQ TTM Result on 31-Dec-2011 [#4]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

24-Feb-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Dec-2011 [#4]

Profit Trend

QoQ- -2.09%

YoY- -4.94%

Quarter Report

Coastal 4th Quarter 2011.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	789,964	723,040	796,153	719,134	703,293	785,173	689,943	9.41%
YoY %	9.26%	-9.18%	10.71%	2.25%	-10.43%	13.80%	-	-
Horiz. %	114.50%	104.80%	115.39%	104.23%	101.93%	113.80%	100.00%	-
PBT	141,328	148,792	166,340	191,636	194,472	211,513	212,764	-23.81%
YoY %	-5.02%	-10.55%	-13.20%	-1.46%	-8.06%	-0.59%	-	-
Horiz. %	66.42%	69.93%	78.18%	90.07%	91.40%	99.41%	100.00%	-
Tax	469	-868	-719	-682	551	487	900	-35.16%
YoY %	154.03%	-20.72%	-5.43%	-223.77%	13.14%	-45.89%	-	-
Horiz. %	52.11%	-96.44%	-79.89%	-75.78%	61.22%	54.11%	100.00%	-
NP	141,797	147,924	165,621	190,954	195,023	212,000	213,664	-23.85%
YoY %	-4.14%	-10.69%	-13.27%	-2.09%	-8.01%	-0.78%	-	-
Horiz. %	66.36%	69.23%	77.51%	89.37%	91.28%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	141,797	147,924	165,621	190,954	195,023	212,000	213,664	-23.85%
YoY %	-4.14%	-10.69%	-13.27%	-2.09%	-8.01%	-0.78%	-	-
Horiz. %	66.36%	69.23%	77.51%	89.37%	91.28%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.33%	0.58%	0.43%	0.36%	-0.28%	-0.23%	-0.42%	-
YoY %	-156.90%	34.88%	19.44%	228.57%	-21.74%	45.24%	-	-
Horiz. %	78.57%	-138.10%	-102.38%	-85.71%	66.67%	54.76%	100.00%	-
Total Cost	648,167	575,116	630,532	528,180	508,270	573,173	476,279	22.73%
YoY %	12.70%	-8.79%	19.38%	3.92%	-11.32%	20.34%	-	-
Horiz. %	136.09%	120.75%	132.39%	110.90%	106.72%	120.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	807,740	815,249	780,419	770,528	720,438	676,077	649,913	15.55%
YoY %	-0.92%	4.46%	1.28%	6.95%	6.56%	4.03%	-	-
Horiz. %	124.28%	125.44%	120.08%	118.56%	110.85%	104.03%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	31,875	38,633	38,633	40,213	40,213	19,929	38,050	-11.10%
YoY %	-17.49%	0.00%	-3.93%	0.00%	101.78%	-47.62%	-	-
Horiz. %	83.77%	101.53%	101.53%	105.68%	105.68%	52.38%	100.00%	-
Div Payout %	22.48%	26.12%	23.33%	21.06%	20.62%	9.40%	17.81%	-
YoY %	-13.94%	11.96%	10.78%	2.13%	119.36%	-47.22%	-	-
Horiz. %	126.22%	146.66%	130.99%	118.25%	115.78%	52.78%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	807,740	815,249	780,419	770,528	720,438	676,077	649,913	15.55%
YoY %	-0.92%	4.46%	1.28%	6.95%	6.56%	4.03%	-	-
Horiz. %	124.28%	125.44%	120.08%	118.56%	110.85%	104.03%	100.00%	-
NOSH	483,069	483,511	482,872	483,089	482,964	362,449	362,351	21.06%
YoY %	-0.09%	0.13%	-0.04%	0.03%	33.25%	0.03%	-	-
Horiz. %	133.32%	133.44%	133.26%	133.32%	133.29%	100.03%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	17.95%	20.46%	20.80%	26.55%	27.73%	27.00%	30.97%	-
YoY %	-12.27%	-1.63%	-21.66%	-4.26%	2.70%	-12.82%	-	-
Horiz. %	57.96%	66.06%	67.16%	85.73%	89.54%	87.18%	100.00%	-
ROE	17.55%	18.14%	21.22%	24.78%	27.07%	31.36%	32.88%	-
YoY %	-3.25%	-14.51%	-14.37%	-8.46%	-13.68%	-4.62%	-	-
Horiz. %	53.38%	55.17%	64.54%	75.36%	82.33%	95.38%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	163.53	149.54	164.88	148.86	145.62	216.63	190.41	-9.62%
YoY %	9.36%	-9.30%	10.76%	2.22%	-32.78%	13.77%	-	-
Horiz. %	85.88%	78.54%	86.59%	78.18%	76.48%	113.77%	100.00%	-
EPS	29.35	30.59	34.30	39.53	40.38	58.49	58.97	-37.11%
YoY %	-4.05%	-10.82%	-13.23%	-2.11%	-30.96%	-0.81%	-	-
Horiz. %	49.77%	51.87%	58.17%	67.03%	68.48%	99.19%	100.00%	-
DPS	6.60	8.00	8.00	8.32	8.33	5.50	10.50	-26.55%
YoY %	-17.50%	0.00%	-3.85%	-0.12%	51.45%	-47.62%	-	-
Horiz. %	62.86%	76.19%	76.19%	79.24%	79.33%	52.38%	100.00%	-
NAPS	1.6721	1.6861	1.6162	1.595	1.4917	1.8653	1.7936	-4.55%
YoY %	-0.83%	4.32%	1.33%	6.92%	-20.03%	4.00%	-	-
Horiz. %	93.23%	94.01%	90.11%	88.93%	83.17%	104.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 483,089
RPS	143.69	131.52	144.82	130.81	127.92	142.82	125.50	9.41%
YoY %	9.25%	-9.18%	10.71%	2.26%	-10.43%	13.80%	-	-
Horiz. %	114.49%	104.80%	115.39%	104.23%	101.93%	113.80%	100.00%	-
EPS	25.79	26.91	30.13	34.73	35.47	38.56	38.86	-23.85%
YoY %	-4.16%	-10.69%	-13.25%	-2.09%	-8.01%	-0.77%	-	-
Horiz. %	66.37%	69.25%	77.53%	89.37%	91.28%	99.23%	100.00%	-
DPS	5.80	7.03	7.03	7.31	7.31	3.63	6.92	-11.07%
YoY %	-17.50%	0.00%	-3.83%	0.00%	101.38%	-47.54%	-	-
Horiz. %	83.82%	101.59%	101.59%	105.64%	105.64%	52.46%	100.00%	-
NAPS	1.4692	1.4829	1.4195	1.4015	1.3104	1.2297	1.1822	15.54%
YoY %	-0.92%	4.47%	1.28%	6.95%	6.56%	4.02%	-	-
Horiz. %	124.28%	125.44%	120.07%	118.55%	110.84%	104.02%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.75	1.88	1.99	1.93	1.74	2.62	2.27	-
P/RPS	1.07	1.26	1.21	1.30	1.19	1.21	1.19	-6.82%
YoY %	-15.08%	4.13%	-6.92%	9.24%	-1.65%	1.68%	-	-
Horiz. %	89.92%	105.88%	101.68%	109.24%	100.00%	101.68%	100.00%	-
P/EPS	5.96	6.15	5.80	4.88	4.31	4.48	3.85	33.71%
YoY %	-3.09%	6.03%	18.85%	13.23%	-3.79%	16.36%	-	-
Horiz. %	154.81%	159.74%	150.65%	126.75%	111.95%	116.36%	100.00%	-
EY	16.77	16.27	17.24	20.48	23.21	22.32	25.98	-25.25%
YoY %	3.07%	-5.63%	-15.82%	-11.76%	3.99%	-14.09%	-	-
Horiz. %	64.55%	62.63%	66.36%	78.83%	89.34%	85.91%	100.00%	-
DY	3.77	4.26	4.02	4.31	4.79	2.10	4.63	-12.76%
YoY %	-11.50%	5.97%	-6.73%	-10.02%	128.10%	-54.64%	-	-
Horiz. %	81.43%	92.01%	86.83%	93.09%	103.46%	45.36%	100.00%	-
P/NAPS	1.05	1.11	1.23	1.21	1.17	1.40	1.27	-11.88%
YoY %	-5.41%	-9.76%	1.65%	3.42%	-16.43%	10.24%	-	-
Horiz. %	82.68%	87.40%	96.85%	95.28%	92.13%	110.24%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	27/08/12	24/05/12	24/02/12	24/11/11	23/08/11	27/05/11	-
Price	2.00	1.87	1.88	2.40	1.92	2.04	2.72	-
P/RPS	1.22	1.25	1.14	1.61	1.32	0.94	1.43	-10.02%
YoY %	-2.40%	9.65%	-29.19%	21.97%	40.43%	-34.27%	-	-
Horiz. %	85.31%	87.41%	79.72%	112.59%	92.31%	65.73%	100.00%	-
P/EPS	6.81	6.11	5.48	6.07	4.75	3.49	4.61	29.61%
YoY %	11.46%	11.50%	-9.72%	27.79%	36.10%	-24.30%	-	-
Horiz. %	147.72%	132.54%	118.87%	131.67%	103.04%	75.70%	100.00%	-
EY	14.68	16.36	18.24	16.47	21.03	28.67	21.68	-22.83%
YoY %	-10.27%	-10.31%	10.75%	-21.68%	-26.65%	32.24%	-	-
Horiz. %	67.71%	75.46%	84.13%	75.97%	97.00%	132.24%	100.00%	-
DY	3.30	4.28	4.26	3.47	4.34	2.70	3.86	-9.89%
YoY %	-22.90%	0.47%	22.77%	-20.05%	60.74%	-30.05%	-	-
Horiz. %	85.49%	110.88%	110.36%	89.90%	112.44%	69.95%	100.00%	-
P/NAPS	1.20	1.11	1.16	1.50	1.29	1.09	1.52	-14.54%
YoY %	8.11%	-4.31%	-22.67%	16.28%	18.35%	-28.29%	-	-
Horiz. %	78.95%	73.03%	76.32%	98.68%	84.87%	71.71%	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