[COASTAL] QoQ TTM Result on 31-Dec-2015

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	649,350	1,494,413	1,457,588	1,609,838	1,613,916	925,108	1,003,459	-25.12%
YoY %	-56.55%	2.53%	-9.46%	-0.25%	74.46%	-7.81%	-	-
Horiz. %	64.71%	148.93%	145.26%	160.43%	160.84%	92.19%	100.00%	-
PBT	56,712	72,172	89,970	137,617	164,359	194,807	209,410	-58.04%
YoY %	-21.42%	-19.78%	-34.62%	-16.27%	-15.63%	-6.97%	-	-
Horiz. %	27.08%	34.46%	42.96%	65.72%	78.49%	93.03%	100.00%	-
Tax	-11,039	-5,859	-1,698	198	-785	-688	-1,890	223.28%
YoY %	-88.41%	-245.05%	-957.58%	125.22%	-14.10%	63.60%	-	-
Horiz. %	584.07%	310.00%	89.84%	-10.48%	41.53%	36.40%	100.00%	-
NP	45,673	66,313	88,272	137,815	163,574	194,119	207,520	-63.44%
YoY %	-31.13%	-24.88%	-35.95%	-15.75%	-15.74%	-6.46%	-	-
Horiz. %	22.01%	31.95%	42.54%	66.41%	78.82%	93.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,673	66,313	88,272	137,815	163,574	194,119	207,520	-63.44%
YoY %	-31.13%	-24.88%	-35.95%	-15.75%	-15.74%	-6.46%	-	-
Horiz. %	22.01%	31.95%	42.54%	66.41%	78.82%	93.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.47%	8.12%	1.89%	-0.14%	0.48%	0.35%	0.90%	-
YoY %	139.78%	329.63%	1,450.00%	-129.17%	37.14%	-61.11%	-	-
Horiz. %	2,163.33%	902.22%	210.00%	-15.56%	53.33%	38.89%	100.00%	-
Total Cost	603,677	1,428,100	1,369,316	1,472,023	1,450,342	730,989	795,939	-16.79%
YoY %	-57.73%	4.29%	-6.98%	1.49%	98.41%	-8.16%	-	-
Horiz. %	75.84%	179.42%	172.04%	184.94%	182.22%	91.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,696,441	1,668,315	1,617,562	1,746,176	1,774,299	1,586,706	1,535,604	6.84%
YoY %	1.69%	3.14%	-7.37%	-1.59%	11.82%	3.33%	-	-
Horiz. %	110.47%	108.64%	105.34%	113.71%	115.54%	103.33%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	15,896	21,254	21,254	30,807	30,807	38,244	38,244	-44.21%
YoY %	-25.21%	0.00%	-31.01%	0.00%	-19.45%	0.00%	-	-
Horiz. %	41.56%	55.57%	55.57%	80.55%	80.55%	100.00%	100.00%	-
Div Payout %	34.80%	32.05%	24.08%	22.35%	18.83%	19.70%	18.43%	-
YoY %	8.58%	33.10%	7.74%	18.69%	-4.42%	6.89%	-	-
Horiz. %	188.82%	173.90%	130.66%	121.27%	102.17%	106.89%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,696,441	1,668,315	1,617,562	1,746,176	1,774,299	1,586,706	1,535,604	6.84%
YoY %	1.69%	3.14%	-7.37%	-1.59%	11.82%	3.33%	-	-
Horiz. %	110.47%	108.64%	105.34%	113.71%	115.54%	103.33%	100.00%	-
NOSH	526,779	529,506	531,428	531,075	531,275	530,884	531,112	-0.54%
YoY %	-0.52%	-0.36%	0.07%	-0.04%	0.07%	-0.04%	-	-
Horiz. %	99.18%	99.70%	100.06%	99.99%	100.03%	99.96%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	7.03%	4.44%	6.06%	8.56%	10.14%	20.98%	20.68%	-
YoY %	58.33%	-26.73%	-29.21%	-15.58%	-51.67%	1.45%	-	-
Horiz. %	33.99%	21.47%	29.30%	41.39%	49.03%	101.45%	100.00%	-
ROE	2.69%	3.97%	5.46%	7.89%	9.22%	12.23%	13.51%	-
YoY %	-32.24%	-27.29%	-30.80%	-14.43%	-24.61%	-9.47%	-	-
Horiz. %	19.91%	29.39%	40.41%	58.40%	68.25%	90.53%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	123.27	282.23	274.28	303.13	303.78	174.26	188.94	-24.71%
YoY %	-56.32%	2.90%	-9.52%	-0.21%	74.33%	-7.77%	-	-
Horiz. %	65.24%	149.38%	145.17%	160.44%	160.78%	92.23%	100.00%	-
EPS	8.67	12.52	16.61	25.95	30.79	36.57	39.07	-63.24%
YoY %	-30.75%	-24.62%	-35.99%	-15.72%	-15.81%	-6.40%	-	-
Horiz. %	22.19%	32.05%	42.51%	66.42%	78.81%	93.60%	100.00%	-
DPS	3.00	4.00	4.00	5.80	5.80	7.20	7.20	-44.12%
YoY %	-25.00%	0.00%	-31.03%	0.00%	-19.44%	0.00%	-	-
Horiz. %	41.67%	55.56%	55.56%	80.56%	80.56%	100.00%	100.00%	-
NAPS	3.2204	3.1507	3.0438	3.288	3.3397	2.9888	2.8913	7.43%
YoY %	2.21%	3.51%	-7.43%	-1.55%	11.74%	3.37%	-	-
Horiz. %	111.38%	108.97%	105.27%	113.72%	115.51%	103.37%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 531,075
RPS	118.09	271.77	265.07	292.76	293.50	168.24	182.49	-25.12%
YoY %	-56.55%	2.53%	-9.46%	-0.25%	74.45%	-7.81%	-	-
Horiz. %	64.71%	148.92%	145.25%	160.43%	160.83%	92.19%	100.00%	-
EPS	8.31	12.06	16.05	25.06	29.75	35.30	37.74	-63.43%
YoY %	-31.09%	-24.86%	-35.95%	-15.76%	-15.72%	-6.47%	-	-
Horiz. %	22.02%	31.96%	42.53%	66.40%	78.83%	93.53%	100.00%	-
DPS	2.89	3.87	3.87	5.60	5.60	6.95	6.95	-44.19%
YoY %	-25.32%	0.00%	-30.89%	0.00%	-19.42%	0.00%	-	-
Horiz. %	41.58%	55.68%	55.68%	80.58%	80.58%	100.00%	100.00%	-
NAPS	3.0851	3.0339	2.9416	3.1755	3.2267	2.8855	2.7926	6.84%
YoY %	1.69%	3.14%	-7.37%	-1.59%	11.82%	3.33%	-	-
Horiz. %	110.47%	108.64%	105.34%	113.71%	115.54%	103.33%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	1.51	1.55	1.64	1.84	1.87	2.74	2.90	-
P/RPS	1.22	0.55	0.60	0.61	0.62	1.57	1.53	-13.97%
YoY %	121.82%	-8.33%	-1.64%	-1.61%	-60.51%	2.61%	-	-
Horiz. %	79.74%	35.95%	39.22%	39.87%	40.52%	102.61%	100.00%	-
P/EPS	17.42	12.38	9.87	7.09	6.07	7.49	7.42	76.36%
YoY %	40.71%	25.43%	39.21%	16.80%	-18.96%	0.94%	-	-
Horiz. %	234.77%	166.85%	133.02%	95.55%	81.81%	100.94%	100.00%	-
EY	5.74	8.08	10.13	14.10	16.46	13.34	13.47	-43.28%
YoY %	-28.96%	-20.24%	-28.16%	-14.34%	23.39%	-0.97%	-	-
Horiz. %	42.61%	59.99%	75.20%	104.68%	122.20%	99.03%	100.00%	-
DY	1.99	2.58	2.44	3.15	3.10	2.63	2.48	-13.61%
YoY %	-22.87%	5.74%	-22.54%	1.61%	17.87%	6.05%	-	-
Horiz. %	80.24%	104.03%	98.39%	127.02%	125.00%	106.05%	100.00%	-
P/NAPS	0.47	0.49	0.54	0.56	0.56	0.92	1.00	-39.46%
YoY %	-4.08%	-9.26%	-3.57%	0.00%	-39.13%	-8.00%	-	-
Horiz. %	47.00%	49.00%	54.00%	56.00%	56.00%	92.00%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	29/08/16	25/05/16	25/02/16	25/11/15	25/08/15	21/05/15	-
Price	1.37	1.46	1.59	1.67	1.94	1.74	2.92	-
P/RPS	1.11	0.52	0.58	0.55	0.64	1.00	1.55	-19.90%
YoY %	113.46%	-10.34%	5.45%	-14.06%	-36.00%	-35.48%	-	-
Horiz. %	71.61%	33.55%	37.42%	35.48%	41.29%	64.52%	100.00%	-
P/EPS	15.80	11.66	9.57	6.44	6.30	4.76	7.47	64.55%
YoY %	35.51%	21.84%	48.60%	2.22%	32.35%	-36.28%	-	-
Horiz. %	211.51%	156.09%	128.11%	86.21%	84.34%	63.72%	100.00%	-
EY	6.33	8.58	10.45	15.54	15.87	21.01	13.38	-39.20%
YoY %	-26.22%	-17.89%	-32.75%	-2.08%	-24.46%	57.03%	-	-
Horiz. %	47.31%	64.13%	78.10%	116.14%	118.61%	157.03%	100.00%	-
DY	2.19	2.74	2.52	3.47	2.99	4.14	2.47	-7.68%
YoY %	-20.07%	8.73%	-27.38%	16.05%	-27.78%	67.61%	-	-
Horiz. %	88.66%	110.93%	102.02%	140.49%	121.05%	167.61%	100.00%	-
P/NAPS	0.43	0.46	0.52	0.51	0.58	0.58	1.01	-43.31%
YoY %	-6.52%	-11.54%	1.96%	-12.07%	0.00%	-42.57%	-	-
Horiz. %	42.57%	45.54%	51.49%	50.50%	57.43%	57.43%	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