[COASTAL] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

23-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- -8.45%

YoY- 12.14%

Quarter Report

Coastal 2nd Quarter 2011.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	934,132	623,856	787,170	779,358	559,522	350,202	340,440	18.31%
YoY %	49.74%	-20.75%	1.00%	39.29%	59.77%	2.87%	-	-
Horiz. %	274.39%	183.25%	231.22%	228.93%	164.35%	102.87%	100.00%	-
PBT	197,916	126,310	120,208	205,896	183,208	121,984	85,966	14.90%
YoY %	56.69%	5.08%	-41.62%	12.38%	50.19%	41.90%	-	-
Horiz. %	230.23%	146.93%	139.83%	239.51%	213.12%	141.90%	100.00%	-
Tax	-3,146	-34	-862	-490	-46	-514	-308	47.27%
YoY %	-9,152.94%	96.06%	-75.92%	-965.22%	91.05%	-66.88%	-	-
Horiz. %	1,021.43%	11.04%	279.87%	159.09%	14.94%	166.88%	100.00%	-
NP	194,770	126,276	119,346	205,406	183,162	121,470	85,658	14.66%
YoY %	54.24%	5.81%	-41.90%	12.14%	50.79%	41.81%	-	-
Horiz. %	227.38%	147.42%	139.33%	239.80%	213.83%	141.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,770	126,276	119,346	205,406	183,162	121,470	85,658	14.66%
YoY %	54.24%	5.81%	-41.90%	12.14%	50.79%	41.81%	-	-
Horiz. %	227.38%	147.42%	139.33%	239.80%	213.83%	141.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.59%	0.03%	0.72%	0.24%	0.03%	0.42%	0.36%	-
YoY %	5,200.00%	-95.83%	200.00%	700.00%	-92.86%	16.67%	-	-
Horiz. %	441.67%	8.33%	200.00%	66.67%	8.33%	116.67%	100.00%	-
Total Cost	739,362	497,580	667,824	573,952	376,360	228,732	254,782	19.42%
YoY %	48.59%	-25.49%	16.36%	52.50%	64.54%	-10.22%	-	-
Horiz. %	290.19%	195.30%	262.12%	225.27%	147.72%	89.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,225,134	907,457	814,693	675,977	533,829	368,616	257,254	29.69%
YoY %	35.01%	11.39%	20.52%	26.63%	44.82%	43.29%	-	-
Horiz. %	476.24%	352.75%	316.69%	262.77%	207.51%	143.29%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	34,652	27,052	36,721	39,863	36,240	21,211	24,553	5.90%
YoY %	28.09%	-26.33%	-7.88%	10.00%	70.85%	-13.61%	-	-
Horiz. %	141.13%	110.18%	149.56%	162.35%	147.60%	86.39%	100.00%	-
Div Payout %	17.79%	21.42%	30.77%	19.41%	19.79%	17.46%	28.67%	-
YoY %	-16.95%	-30.39%	58.53%	-1.92%	13.34%	-39.10%	-	-
Horiz. %	62.05%	74.71%	107.32%	67.70%	69.03%	60.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,225,134	907,457	814,693	675,977	533,829	368,616	257,254	29.69%
YoY %	35.01%	11.39%	20.52%	26.63%	44.82%	43.29%	-	-
Horiz. %	476.24%	352.75%	316.69%	262.77%	207.51%	143.29%	100.00%	-
NOSH	509,602	483,075	483,182	362,395	362,409	353,521	350,769	6.41%
YoY %	5.49%	-0.02%	33.33%	-0.00%	2.51%	0.78%	-	-
Horiz. %	145.28%	137.72%	137.75%	103.31%	103.32%	100.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	20.85%	20.24%	15.16%	26.36%	32.74%	34.69%	25.16%	-
YoY %	3.01%	33.51%	-42.49%	-19.49%	-5.62%	37.88%	-	-
Horiz. %	82.87%	80.45%	60.25%	104.77%	130.13%	137.88%	100.00%	-
ROE	15.90%	13.92%	14.65%	30.39%	34.31%	32.95%	33.30%	-
YoY %	14.22%	-4.98%	-51.79%	-11.43%	4.13%	-1.05%	-	-
Horiz. %	47.75%	41.80%	43.99%	91.26%	103.03%	98.95%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	183.31	129.14	162.91	215.06	154.39	99.06	97.06	11.17%
YoY %	41.95%	-20.73%	-24.25%	39.30%	55.86%	2.06%	-	-
Horiz. %	188.86%	133.05%	167.84%	221.57%	159.07%	102.06%	100.00%	-
EPS	38.22	26.14	24.70	56.68	50.54	34.36	24.42	7.74%
YoY %	46.21%	5.83%	-56.42%	12.15%	47.09%	40.70%	-	-
Horiz. %	156.51%	107.04%	101.15%	232.10%	206.96%	140.70%	100.00%	-
DPS	6.80	5.60	7.60	11.00	10.00	6.00	7.00	-0.48%
YoY %	21.43%	-26.32%	-30.91%	10.00%	66.67%	-14.29%	-	-
Horiz. %	97.14%	80.00%	108.57%	157.14%	142.86%	85.71%	100.00%	-
NAPS	2.4041	1.8785	1.6861	1.8653	1.473	1.0427	0.7334	21.86%
YoY %	27.98%	11.41%	-9.61%	26.63%	41.27%	42.17%	-	-
Horiz. %	327.80%	256.14%	229.90%	254.34%	200.85%	142.17%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 362,449
RPS	169.88	113.45	143.15	141.73	101.75	63.69	61.91	18.31%
YoY %	49.74%	-20.75%	1.00%	39.29%	59.76%	2.88%	-	-
Horiz. %	274.40%	183.25%	231.22%	228.93%	164.35%	102.88%	100.00%	-
EPS	35.42	22.96	21.70	37.35	33.31	22.09	15.58	14.66%
YoY %	54.27%	5.81%	-41.90%	12.13%	50.79%	41.78%	-	-
Horiz. %	227.34%	147.37%	139.28%	239.73%	213.80%	141.78%	100.00%	-
DPS	6.30	4.92	6.68	7.25	6.59	3.86	4.47	5.88%
YoY %	28.05%	-26.35%	-7.86%	10.02%	70.73%	-13.65%	-	-
Horiz. %	140.94%	110.07%	149.44%	162.19%	147.43%	86.35%	100.00%	-
NAPS	2.228	1.6503	1.4816	1.2293	0.9708	0.6704	0.4678	29.69%
YoY %	35.01%	11.39%	20.52%	26.63%	44.81%	43.31%	-	-
Horiz. %	476.27%	352.78%	316.72%	262.78%	207.52%	143.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.00	2.16	1.88	2.62	1.71	1.29	1.65	-
P/RPS	2.73	1.67	1.15	1.22	1.11	1.30	1.70	8.21%
YoY %	63.47%	45.22%	-5.74%	9.91%	-14.62%	-23.53%	-	-
Horiz. %	160.59%	98.24%	67.65%	71.76%	65.29%	76.47%	100.00%	-
P/EPS	13.08	8.26	7.61	4.62	3.38	3.75	6.76	11.62%
YoY %	58.35%	8.54%	64.72%	36.69%	-9.87%	-44.53%	-	-
Horiz. %	193.49%	122.19%	112.57%	68.34%	50.00%	55.47%	100.00%	-
EY	7.64	12.10	13.14	21.63	29.56	26.64	14.80	-10.43%
YoY %	-36.86%	-7.91%	-39.25%	-26.83%	10.96%	80.00%	-	-
Horiz. %	51.62%	81.76%	88.78%	146.15%	199.73%	180.00%	100.00%	-
DY	1.36	2.59	4.04	4.20	5.85	4.65	4.24	-17.25%
YoY %	-47.49%	-35.89%	-3.81%	-28.21%	25.81%	9.67%	-	-
Horiz. %	32.08%	61.08%	95.28%	99.06%	137.97%	109.67%	100.00%	-
P/NAPS	2.08	1.15	1.11	1.40	1.16	1.24	2.25	-1.30%
YoY %	80.87%	3.60%	-20.71%	20.69%	-6.45%	-44.89%	-	-
Horiz. %	92.44%	51.11%	49.33%	62.22%	51.56%	55.11%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	26/08/13	27/08/12	23/08/11	24/08/10	24/08/09	25/08/08	-
Price	5.11	2.75	1.87	2.04	1.65	1.45	1.65	-
P/RPS	2.79	2.13	1.15	0.95	1.07	1.46	1.70	8.60%
YoY %	30.99%	85.22%	21.05%	-11.21%	-26.71%	-14.12%	-	-
Horiz. %	164.12%	125.29%	67.65%	55.88%	62.94%	85.88%	100.00%	-
P/EPS	13.37	10.52	7.57	3.60	3.26	4.22	6.76	12.03%
YoY %	27.09%	38.97%	110.28%	10.43%	-22.75%	-37.57%	-	-
Horiz. %	197.78%	155.62%	111.98%	53.25%	48.22%	62.43%	100.00%	-
EY	7.48	9.51	13.21	27.78	30.63	23.70	14.80	-10.74%
YoY %	-21.35%	-28.01%	-52.45%	-9.30%	29.24%	60.14%	-	-
Horiz. %	50.54%	64.26%	89.26%	187.70%	206.96%	160.14%	100.00%	-
DY	1.33	2.04	4.06	5.39	6.06	4.14	4.24	-17.56%
YoY %	-34.80%	-49.75%	-24.68%	-11.06%	46.38%	-2.36%	-	-
Horiz. %	31.37%	48.11%	95.75%	127.12%	142.92%	97.64%	100.00%	-
P/NAPS	2.13	1.46	1.11	1.09	1.12	1.39	2.25	-0.90%
YoY %	45.89%	31.53%	1.83%	-2.68%	-19.42%	-38.22%	-	-
Horiz. %	94.67%	64.89%	49.33%	48.44%	49.78%	61.78%	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