[COASTAL] QoQ TTM Result on 31-Dec-2014

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	1,613,916	925,108	1,003,459	877,208	954,490	916,726	817,405	57.31%
YoY %	74.46%	-7.81%	14.39%	-8.10%	4.12%	12.15%	-	-
Horiz. %	197.44%	113.18%	122.76%	107.32%	116.77%	112.15%	100.00%	-
PBT	164,359	194,807	209,410	192,932	201,692	186,735	169,612	-2.07%
YoY %	-15.63%	-6.97%	8.54%	-4.34%	8.01%	10.10%	-	-
Horiz. %	96.90%	114.85%	123.46%	113.75%	118.91%	110.10%	100.00%	-
Tax	-785	-688	-1,890	-2,165	-1,037	-866	63	-
YoY %	-14.10%	63.60%	12.70%	-108.78%	-19.75%	-1,474.60%	-	-
Horiz. %	-1,246.03%	-1,092.06%	-3,000.00%	-3,436.51%	-1,646.03%	-1,374.60%	100.00%	-
NP	163,574	194,119	207,520	190,767	200,655	185,869	169,675	-2.40%
YoY %	-15.74%	-6.46%	8.78%	-4.93%	7.96%	9.54%	-	-
Horiz. %	96.40%	114.41%	122.30%	112.43%	118.26%	109.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,574	194,119	207,520	190,767	200,655	185,869	169,675	-2.40%
YoY %	-15.74%	-6.46%	8.78%	-4.93%	7.96%	9.54%	-	-
Horiz. %	96.40%	114.41%	122.30%	112.43%	118.26%	109.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.48%	0.35%	0.90%	1.12%	0.51%	0.46%	-0.04%	-
YoY %	37.14%	-61.11%	-19.64%	119.61%	10.87%	1,250.00%	-	-
Horiz. %	-1,200.00%	-875.00%	-2,250.00%	-2,800.00%	-1,275.00%	-1,150.00%	100.00%	-
Total Cost	1,450,342	730,989	795,939	686,441	753,835	730,857	647,730	71.06%
YoY %	98.41%	-8.16%	15.95%	-8.94%	3.14%	12.83%	-	-
Horiz. %	223.91%	112.85%	122.88%	105.98%	116.38%	112.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,774,299	1,586,706	1,535,604	1,434,555	1,333,206	1,276,900	1,140,377	34.23%
YoY %	11.82%	3.33%	7.04%	7.60%	4.41%	11.97%	-	-
Horiz. %	155.59%	139.14%	134.66%	125.80%	116.91%	111.97%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	30,807	38,244	38,244	34,626	34,626	31,053	31,053	-0.52%
YoY %	-19.45%	0.00%	10.45%	0.00%	11.51%	0.00%	-	-
Horiz. %	99.21%	123.16%	123.16%	111.51%	111.51%	100.00%	100.00%	-
Div Payout %	18.83%	19.70%	18.43%	18.15%	17.26%	16.71%	18.30%	-
YoY %	-4.42%	6.89%	1.54%	5.16%	3.29%	-8.69%	-	-
Horiz. %	102.90%	107.65%	100.71%	99.18%	94.32%	91.31%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	1,774,299	1,586,706	1,535,604	1,434,555	1,333,206	1,276,900	1,140,377	34.23%
YoY %	11.82%	3.33%	7.04%	7.60%	4.41%	11.97%	-	-
Horiz. %	155.59%	139.14%	134.66%	125.80%	116.91%	111.97%	100.00%	-
NOSH	531,275	530,884	531,112	531,100	531,242	531,134	487,195	5.93%
YoY %	0.07%	-0.04%	0.00%	-0.03%	0.02%	9.02%	-	-
Horiz. %	109.05%	108.97%	109.01%	109.01%	109.04%	109.02%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	10.14%	20.98%	20.68%	21.75%	21.02%	20.28%	20.76%	-
YoY %	-51.67%	1.45%	-4.92%	3.47%	3.65%	-2.31%	-	-
Horiz. %	48.84%	101.06%	99.61%	104.77%	101.25%	97.69%	100.00%	-
ROE	9.22%	12.23%	13.51%	13.30%	15.05%	14.56%	14.88%	-
YoY %	-24.61%	-9.47%	1.58%	-11.63%	3.37%	-2.15%	-	-
Horiz. %	61.96%	82.19%	90.79%	89.38%	101.14%	97.85%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	303.78	174.26	188.94	165.17	179.67	172.60	167.78	48.49%
YoY %	74.33%	-7.77%	14.39%	-8.07%	4.10%	2.87%	-	-
Horiz. %	181.06%	103.86%	112.61%	98.44%	107.09%	102.87%	100.00%	-
EPS	30.79	36.57	39.07	35.92	37.77	34.99	34.83	-7.88%
YoY %	-15.81%	-6.40%	8.77%	-4.90%	7.95%	0.46%	-	-
Horiz. %	88.40%	105.00%	112.17%	103.13%	108.44%	100.46%	100.00%	-
DPS	5.80	7.20	7.20	6.52	6.52	5.85	6.40	-6.34%
YoY %	-19.44%	0.00%	10.43%	0.00%	11.45%	-8.59%	-	-
Horiz. %	90.62%	112.50%	112.50%	101.87%	101.87%	91.41%	100.00%	-
NAPS	3.3397	2.9888	2.8913	2.7011	2.5096	2.4041	2.3407	26.71%
YoY %	11.74%	3.37%	7.04%	7.63%	4.39%	2.71%	-	-
Horiz. %	142.68%	127.69%	123.52%	115.40%	107.22%	102.71%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 531,100
RPS	293.56	168.27	182.52	159.56	173.62	166.75	148.68	57.31%
YoY %	74.46%	-7.81%	14.39%	-8.10%	4.12%	12.15%	-	-
Horiz. %	197.44%	113.18%	122.76%	107.32%	116.77%	112.15%	100.00%	-
EPS	29.75	35.31	37.75	34.70	36.50	33.81	30.86	-2.41%
YoY %	-15.75%	-6.46%	8.79%	-4.93%	7.96%	9.56%	-	-
Horiz. %	96.40%	114.42%	122.33%	112.44%	118.28%	109.56%	100.00%	-
DPS	5.60	6.96	6.96	6.30	6.30	5.65	5.65	-0.59%
YoY %	-19.54%	0.00%	10.48%	0.00%	11.50%	0.00%	-	-
Horiz. %	99.12%	123.19%	123.19%	111.50%	111.50%	100.00%	100.00%	-
NAPS	3.2273	2.8861	2.7932	2.6094	2.425	2.3226	2.0743	34.23%
YoY %	11.82%	3.33%	7.04%	7.60%	4.41%	11.97%	-	-
Horiz. %	155.59%	139.14%	134.66%	125.80%	116.91%	111.97%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.87	2.74	2.90	2.83	4.85	5.00	5.05	-
P/RPS	0.62	1.57	1.53	1.71	2.70	2.90	3.01	-65.08%
YoY %	-60.51%	2.61%	-10.53%	-36.67%	-6.90%	-3.65%	-	-
Horiz. %	20.60%	52.16%	50.83%	56.81%	89.70%	96.35%	100.00%	-
P/EPS	6.07	7.49	7.42	7.88	12.84	14.29	14.50	-44.00%
YoY %	-18.96%	0.94%	-5.84%	-38.63%	-10.15%	-1.45%	-	-
Horiz. %	41.86%	51.66%	51.17%	54.34%	88.55%	98.55%	100.00%	-
EY	16.46	13.34	13.47	12.69	7.79	7.00	6.90	78.43%
YoY %	23.39%	-0.97%	6.15%	62.90%	11.29%	1.45%	-	-
Horiz. %	238.55%	193.33%	195.22%	183.91%	112.90%	101.45%	100.00%	-
DY	3.10	2.63	2.48	2.30	1.34	1.17	1.27	81.19%
YoY %	17.87%	6.05%	7.83%	71.64%	14.53%	-7.87%	-	-
Horiz. %	244.09%	207.09%	195.28%	181.10%	105.51%	92.13%	100.00%	-
P/NAPS	0.56	0.92	1.00	1.05	1.93	2.08	2.16	-59.30%
YoY %	-39.13%	-8.00%	-4.76%	-45.60%	-7.21%	-3.70%	-	-
Horiz. %	25.93%	42.59%	46.30%	48.61%	89.35%	96.30%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/15	25/08/15	21/05/15	24/02/15	21/11/14	21/08/14	28/05/14	-
Price	1.94	1.74	2.92	3.02	3.46	5.11	4.84	-
P/RPS	0.64	1.00	1.55	1.83	1.93	2.96	2.88	-63.27%
YoY %	-36.00%	-35.48%	-15.30%	-5.18%	-34.80%	2.78%	-	-
Horiz. %	22.22%	34.72%	53.82%	63.54%	67.01%	102.78%	100.00%	-
P/EPS	6.30	4.76	7.47	8.41	9.16	14.60	13.90	-40.96%
YoY %	32.35%	-36.28%	-11.18%	-8.19%	-37.26%	5.04%	-	-
Horiz. %	45.32%	34.24%	53.74%	60.50%	65.90%	105.04%	100.00%	-
EY	15.87	21.01	13.38	11.89	10.92	6.85	7.20	69.28%
YoY %	-24.46%	57.03%	12.53%	8.88%	59.42%	-4.86%	-	-
Horiz. %	220.42%	291.81%	185.83%	165.14%	151.67%	95.14%	100.00%	-
DY	2.99	4.14	2.47	2.16	1.88	1.14	1.32	72.39%
YoY %	-27.78%	67.61%	14.35%	14.89%	64.91%	-13.64%	-	-
Horiz. %	226.52%	313.64%	187.12%	163.64%	142.42%	86.36%	100.00%	-
P/NAPS	0.58	0.58	1.01	1.12	1.38	2.13	2.07	-57.14%
YoY %	0.00%	-42.57%	-9.82%	-18.84%	-35.21%	2.90%	-	-
Horiz. %	28.02%	28.02%	48.79%	54.11%	66.67%	102.90%	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