[COASTAL] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.54%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,724,765 675,438 760,960 666,520 629,136 420,237 314,864 25.43%
PBT 73,804 136,945 118,933 186,010 193,606 145,572 86,610 -2.10%
Tax -2,542 -85 1,337 -197 13 -658 516 -
NP 71,261 136,860 120,270 185,813 193,620 144,913 87,126 -2.64%
-
NP to SH 71,261 136,860 120,270 185,813 193,620 144,913 87,126 -2.64%
-
Tax Rate 3.44% 0.06% -1.12% 0.11% -0.01% 0.45% -0.60% -
Total Cost 1,653,504 538,578 640,689 480,706 435,516 275,324 227,737 30.23%
-
Net Worth 1,616,054 954,381 807,865 720,815 548,279 402,924 275,643 26.57%
Dividend
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 28,316 37,354 42,516 62,496 24,160 14,235 16,394 7.55%
Div Payout % 39.74% 27.29% 35.35% 33.63% 12.48% 9.82% 18.82% -
Equity
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,616,054 954,381 807,865 720,815 548,279 402,924 275,643 26.57%
NOSH 530,933 483,035 483,144 483,217 362,403 355,877 351,317 5.65%
Ratio Analysis
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.13% 20.26% 15.81% 27.88% 30.78% 34.48% 27.67% -
ROE 4.41% 14.34% 14.89% 25.78% 35.31% 35.97% 31.61% -
Per Share
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 324.86 139.83 157.50 137.93 173.60 118.08 89.62 18.72%
EPS 13.43 28.33 24.89 38.45 53.43 40.72 24.80 -7.84%
DPS 5.33 7.73 8.80 12.93 6.67 4.00 4.67 1.77%
NAPS 3.0438 1.9758 1.6721 1.4917 1.5129 1.1322 0.7846 19.80%
Adjusted Per Share Value based on latest NOSH - 482,964
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 313.66 122.83 138.39 121.21 114.41 76.42 57.26 25.43%
EPS 12.96 24.89 21.87 33.79 35.21 26.35 15.84 -2.63%
DPS 5.15 6.79 7.73 11.37 4.39 2.59 2.98 7.56%
NAPS 2.9389 1.7356 1.4692 1.3108 0.9971 0.7327 0.5013 26.57%
Price Multiplier on Financial Quarter End Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/16 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.64 2.93 1.75 1.74 1.71 1.42 1.66 -
P/RPS 0.50 2.10 1.11 1.26 0.99 1.20 1.85 -15.99%
P/EPS 12.22 10.34 7.03 4.52 3.20 3.49 6.69 8.35%
EY 8.18 9.67 14.22 22.10 31.24 28.68 14.94 -7.71%
DY 3.25 2.64 5.03 7.43 3.90 2.82 2.81 1.95%
P/NAPS 0.54 1.48 1.05 1.17 1.13 1.25 2.12 -16.66%
Price Multiplier on Announcement Date
31/03/16 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/05/16 27/11/13 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 -
Price 1.59 3.25 2.00 1.92 1.74 1.46 0.96 -
P/RPS 0.49 2.32 1.27 1.39 1.00 1.24 1.07 -9.88%
P/EPS 11.85 11.47 8.03 4.99 3.26 3.59 3.87 16.08%
EY 8.44 8.72 12.45 20.03 30.70 27.89 25.83 -13.84%
DY 3.35 2.38 4.40 6.74 3.83 2.74 4.86 -4.83%
P/NAPS 0.52 1.64 1.20 1.29 1.15 1.29 1.22 -10.74%

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