[COASTAL] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 1.49%
YoY- 5.81%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 184,740 269,118 934,132 623,856 787,170 779,358 559,522 -13.71%
PBT 23,638 35,490 197,916 126,310 120,208 205,896 183,208 -23.86%
Tax -17,994 -19,436 -3,146 -34 -862 -490 -46 121.41%
NP 5,644 16,054 194,770 126,276 119,346 205,406 183,162 -37.08%
-
NP to SH 5,560 16,054 194,770 126,276 119,346 205,406 183,162 -37.21%
-
Tax Rate 76.12% 54.76% 1.59% 0.03% 0.72% 0.24% 0.03% -
Total Cost 179,096 253,064 739,362 497,580 667,824 573,952 376,360 -9.41%
-
Net Worth 1,744,490 1,847,673 1,225,134 907,457 814,693 675,977 533,829 17.07%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 10,548 10,603 34,652 27,052 36,721 39,863 36,240 -15.15%
Div Payout % 189.71% 66.05% 17.79% 21.42% 30.77% 19.41% 19.79% -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,744,490 1,847,673 1,225,134 907,457 814,693 675,977 533,829 17.07%
NOSH 531,599 531,599 509,602 483,075 483,182 362,395 362,409 5.23%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.06% 5.97% 20.85% 20.24% 15.16% 26.36% 32.74% -
ROE 0.32% 0.87% 15.90% 13.92% 14.65% 30.39% 34.31% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.03 50.76 183.31 129.14 162.91 215.06 154.39 -17.92%
EPS 1.06 3.02 38.22 26.14 24.70 56.68 50.54 -40.22%
DPS 2.00 2.00 6.80 5.60 7.60 11.00 10.00 -19.29%
NAPS 3.3077 3.4849 2.4041 1.8785 1.6861 1.8653 1.473 11.37%
Adjusted Per Share Value based on latest NOSH - 483,152
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 33.60 48.94 169.88 113.45 143.15 141.73 101.75 -13.71%
EPS 1.01 2.92 35.42 22.96 21.70 37.35 33.31 -37.21%
DPS 1.92 1.93 6.30 4.92 6.68 7.25 6.59 -15.14%
NAPS 3.1725 3.3601 2.228 1.6503 1.4816 1.2293 0.9708 17.07%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.27 1.39 5.00 2.16 1.88 2.62 1.71 -
P/RPS 3.63 2.74 2.73 1.67 1.15 1.22 1.11 17.09%
P/EPS 120.47 45.91 13.08 8.26 7.61 4.62 3.38 60.94%
EY 0.83 2.18 7.64 12.10 13.14 21.63 29.56 -37.85%
DY 1.57 1.44 1.36 2.59 4.04 4.20 5.85 -16.06%
P/NAPS 0.38 0.40 2.08 1.15 1.11 1.40 1.16 -13.80%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 27/02/18 27/02/17 21/08/14 26/08/13 27/08/12 23/08/11 24/08/10 -
Price 1.26 1.45 5.11 2.75 1.87 2.04 1.65 -
P/RPS 3.60 2.86 2.79 2.13 1.15 0.95 1.07 17.53%
P/EPS 119.52 47.89 13.37 10.52 7.57 3.60 3.26 61.54%
EY 0.84 2.09 7.48 9.51 13.21 27.78 30.63 -38.05%
DY 1.59 1.38 1.33 2.04 4.06 5.39 6.06 -16.31%
P/NAPS 0.38 0.42 2.13 1.46 1.11 1.09 1.12 -13.40%

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