[COASTAL] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	148,504	192,292	304,640	3,684,892	898,804	675,536	931,396	-24.59%
YoY %	-22.77%	-36.88%	-91.73%	309.98%	33.05%	-27.47%	-	-
Horiz. %	15.94%	20.65%	32.71%	395.63%	96.50%	72.53%	100.00%	-
PBT	84,504	30,208	34,412	96,252	198,952	124,232	121,280	-5.40%
YoY %	179.74%	-12.22%	-64.25%	-51.62%	60.15%	2.43%	-	-
Horiz. %	69.68%	24.91%	28.37%	79.36%	164.04%	102.43%	100.00%	-
Tax	-16,120	-17,068	-21,980	-1,260	-2,320	188	1,756	-
YoY %	5.55%	22.35%	-1,644.44%	45.69%	-1,334.04%	-89.29%	-	-
Horiz. %	-918.00%	-971.98%	-1,251.71%	-71.75%	-132.12%	10.71%	100.00%	-
NP	68,384	13,140	12,432	94,992	196,632	124,420	123,036	-8.63%
YoY %	420.43%	5.69%	-86.91%	-51.69%	58.04%	1.12%	-	-
Horiz. %	55.58%	10.68%	10.10%	77.21%	159.82%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	68,404	13,096	12,432	94,992	196,632	124,420	123,036	-8.63%
YoY %	422.33%	5.34%	-86.91%	-51.69%	58.04%	1.12%	-	-
Horiz. %	55.60%	10.64%	10.10%	77.21%	159.82%	101.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.08%	56.50%	63.87%	1.31%	1.17%	-0.15%	-1.45%	-
YoY %	-66.23%	-11.54%	4,775.57%	11.97%	880.00%	89.66%	-	-
Horiz. %	-1,315.86%	-3,896.55%	-4,404.83%	-90.34%	-80.69%	10.34%	100.00%	-
Total Cost	80,120	179,152	292,208	3,589,900	702,172	551,116	808,360	-29.90%
YoY %	-55.28%	-38.69%	-91.86%	411.26%	27.41%	-31.82%	-	-
Horiz. %	9.91%	22.16%	36.15%	444.10%	86.86%	68.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,190,348	1,800,079	1,696,441	1,773,645	1,140,377	860,169	780,419	6.70%
YoY %	-33.87%	6.11%	-4.35%	55.53%	32.58%	10.22%	-	-
Horiz. %	152.53%	230.66%	217.38%	227.27%	146.12%	110.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	-	21,096	21,071	42,486	66,258	54,095	73,396	-
YoY %	-	0.12%	-50.40%	-35.88%	22.48%	-26.30%	-	-
Horiz. %	-	28.74%	28.71%	57.89%	90.27%	73.70%	100.00%	-
Div Payout %	-	161.09%	169.49%	44.73%	33.70%	43.48%	59.65%	-
YoY %	-	-4.96%	278.92%	32.73%	-22.49%	-27.11%	-	-
Horiz. %	-	270.06%	284.14%	74.99%	56.50%	72.89%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,190,348	1,800,079	1,696,441	1,773,645	1,140,377	860,169	780,419	6.70%
YoY %	-33.87%	6.11%	-4.35%	55.53%	32.58%	10.22%	-	-
Horiz. %	152.53%	230.66%	217.38%	227.27%	146.12%	110.22%	100.00%	-
NOSH	531,599	531,599	526,779	531,079	487,195	482,996	482,872	1.48%
YoY %	0.00%	0.91%	-0.81%	9.01%	0.87%	0.03%	-	-
Horiz. %	110.09%	110.09%	109.09%	109.98%	100.90%	100.03%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	46.05%	6.83%	4.08%	2.58%	21.88%	18.42%	13.21%	-
YoY %	574.23%	67.40%	58.14%	-88.21%	18.78%	39.44%	-	-
Horiz. %	348.60%	51.70%	30.89%	19.53%	165.63%	139.44%	100.00%	-
ROE	5.75%	0.73%	0.73%	5.36%	17.24%	14.46%	15.77%	-
YoY %	687.67%	0.00%	-86.38%	-68.91%	19.23%	-8.31%	-	-
Horiz. %	36.46%	4.63%	4.63%	33.99%	109.32%	91.69%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	28.16	36.46	57.83	693.85	184.49	139.86	192.89	-25.60%
YoY %	-22.76%	-36.95%	-91.67%	276.09%	31.91%	-27.49%	-	-
Horiz. %	14.60%	18.90%	29.98%	359.71%	95.65%	72.51%	100.00%	-
EPS	12.96	2.48	2.36	17.88	40.36	25.76	25.48	-9.87%
YoY %	422.58%	5.08%	-86.80%	-55.70%	56.68%	1.10%	-	-
Horiz. %	50.86%	9.73%	9.26%	70.17%	158.40%	101.10%	100.00%	-
DPS	0.00	4.00	4.00	8.00	13.60	11.20	15.20	-
YoY %	0.00%	0.00%	-50.00%	-41.18%	21.43%	-26.32%	-	-
Horiz. %	0.00%	26.32%	26.32%	52.63%	89.47%	73.68%	100.00%	-
NAPS	2.257	3.4131	3.2204	3.3397	2.3407	1.7809	1.6162	5.26%
YoY %	-33.87%	5.98%	-3.57%	42.68%	31.43%	10.19%	-	-
Horiz. %	139.65%	211.18%	199.26%	206.64%	144.83%	110.19%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 531,275
RPS	27.01	34.97	55.40	670.13	163.45	122.85	169.38	-24.59%
YoY %	-22.76%	-36.88%	-91.73%	309.99%	33.05%	-27.47%	-	-
Horiz. %	15.95%	20.65%	32.71%	395.64%	96.50%	72.53%	100.00%	-
EPS	12.44	2.38	2.26	17.28	35.76	22.63	22.38	-8.63%
YoY %	422.69%	5.31%	-86.92%	-51.68%	58.02%	1.12%	-	-
Horiz. %	55.59%	10.63%	10.10%	77.21%	159.79%	101.12%	100.00%	-
DPS	0.00	3.84	3.83	7.73	12.05	9.84	13.35	-
YoY %	0.00%	0.26%	-50.45%	-35.85%	22.46%	-26.29%	-	-
Horiz. %	0.00%	28.76%	28.69%	57.90%	90.26%	73.71%	100.00%	-
NAPS	2.1647	3.2736	3.0851	3.2255	2.0739	1.5643	1.4193	6.70%
YoY %	-33.87%	6.11%	-4.35%	55.53%	32.58%	10.22%	-	-
Horiz. %	152.52%	230.65%	217.37%	227.26%	146.12%	110.22%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	31/03/14	29/03/13	30/03/12	-
Price	0.94	1.28	1.51	1.87	5.05	1.99	1.99	-
P/RPS	3.34	3.51	2.61	0.27	2.74	1.42	1.03	19.82%
YoY %	-4.84%	34.48%	866.67%	-90.15%	92.96%	37.86%	-	-
Horiz. %	324.27%	340.78%	253.40%	26.21%	266.02%	137.86%	100.00%	-
P/EPS	7.25	51.55	63.98	10.45	12.51	7.73	7.81	-1.13%
YoY %	-85.94%	-19.43%	512.25%	-16.47%	61.84%	-1.02%	-	-
Horiz. %	92.83%	660.05%	819.21%	133.80%	160.18%	98.98%	100.00%	-
EY	13.80	1.94	1.56	9.57	7.99	12.94	12.80	1.16%
YoY %	611.34%	24.36%	-83.70%	19.77%	-38.25%	1.09%	-	-
Horiz. %	107.81%	15.16%	12.19%	74.77%	62.42%	101.09%	100.00%	-
DY	0.00	3.13	2.65	4.28	2.69	5.63	7.64	-
YoY %	0.00%	18.11%	-38.08%	59.11%	-52.22%	-26.31%	-	-
Horiz. %	0.00%	40.97%	34.69%	56.02%	35.21%	73.69%	100.00%	-
P/NAPS	0.42	0.38	0.47	0.56	2.16	1.12	1.23	-15.22%
YoY %	10.53%	-19.15%	-16.07%	-74.07%	92.86%	-8.94%	-	-
Horiz. %	34.15%	30.89%	38.21%	45.53%	175.61%	91.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	22/11/17	28/11/16	25/11/15	28/05/14	28/05/13	24/05/12	-
Price	0.895	1.45	1.37	1.94	4.84	2.18	1.88	-
P/RPS	3.18	3.98	2.37	0.28	2.62	1.56	0.97	20.02%
YoY %	-20.10%	67.93%	746.43%	-89.31%	67.95%	60.82%	-	-
Horiz. %	327.84%	410.31%	244.33%	28.87%	270.10%	160.82%	100.00%	-
P/EPS	6.90	58.39	58.05	10.85	11.99	8.46	7.38	-1.02%
YoY %	-88.18%	0.59%	435.02%	-9.51%	41.73%	14.63%	-	-
Horiz. %	93.50%	791.19%	786.59%	147.02%	162.47%	114.63%	100.00%	-
EY	14.49	1.71	1.72	9.22	8.34	11.82	13.55	1.03%
YoY %	747.37%	-0.58%	-81.34%	10.55%	-29.44%	-12.77%	-	-
Horiz. %	106.94%	12.62%	12.69%	68.04%	61.55%	87.23%	100.00%	-
DY	0.00	2.76	2.92	4.12	2.81	5.14	8.09	-
YoY %	0.00%	-5.48%	-29.13%	46.62%	-45.33%	-36.46%	-	-
Horiz. %	0.00%	34.12%	36.09%	50.93%	34.73%	63.54%	100.00%	-
P/NAPS	0.40	0.42	0.43	0.58	2.07	1.22	1.16	-15.10%
YoY %	-4.76%	-2.33%	-25.86%	-71.98%	69.67%	5.17%	-	-
Horiz. %	34.48%	36.21%	37.07%	50.00%	178.45%	105.17%	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