[COASTAL] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	149,005	167,285	265,733	1,724,765	675,438	760,960	666,520	-18.09%
YoY %	-10.93%	-37.05%	-84.59%	155.36%	-11.24%	14.17%	-	-
Horiz. %	22.36%	25.10%	39.87%	258.77%	101.34%	114.17%	100.00%	-
PBT	51,478	7,234	65,596	73,804	136,945	118,933	186,010	-15.73%
YoY %	611.61%	-88.97%	-11.12%	-46.11%	15.14%	-36.06%	-	-
Horiz. %	27.67%	3.89%	35.26%	39.68%	73.62%	63.94%	100.00%	-
Tax	-15,498	-16,471	-19,114	-2,542	-85	1,337	-197	78.91%
YoY %	5.91%	13.83%	-651.93%	-2,890.59%	-106.36%	778.68%	-	-
Horiz. %	7,867.01%	8,360.91%	9,702.54%	1,290.36%	43.15%	-678.68%	100.00%	-
NP	35,980	-9,237	46,481	71,261	136,860	120,270	185,813	-19.65%
YoY %	489.52%	-119.87%	-34.77%	-47.93%	13.79%	-35.27%	-	-
Horiz. %	19.36%	-4.97%	25.01%	38.35%	73.65%	64.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,986	-9,302	46,481	71,261	136,860	120,270	185,813	-19.64%
YoY %	486.86%	-120.01%	-34.77%	-47.93%	13.79%	-35.27%	-	-
Horiz. %	19.37%	-5.01%	25.01%	38.35%	73.65%	64.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.11%	227.69%	29.14%	3.44%	0.06%	-1.12%	0.11%	-
YoY %	-86.78%	681.37%	747.09%	5,633.33%	105.36%	-1,118.18%	-	-
Horiz. %	27,372.73%	206,990.91%	26,490.91%	3,127.27%	54.55%	-1,018.18%	100.00%	-
Total Cost	113,025	176,522	219,252	1,653,504	538,578	640,689	480,706	-17.54%
YoY %	-35.97%	-19.49%	-86.74%	207.01%	-15.94%	33.28%	-	-
Horiz. %	23.51%	36.72%	45.61%	343.97%	112.04%	133.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,191,365	1,685,580	1,848,174	1,616,054	954,381	807,865	720,815	6.92%
YoY %	-29.32%	-8.80%	14.36%	69.33%	18.14%	12.08%	-	-
Horiz. %	165.28%	233.84%	256.40%	224.20%	132.40%	112.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	7,032	14,077	28,316	37,354	42,516	62,496	-
YoY %	-	-50.05%	-50.29%	-24.20%	-12.14%	-31.97%	-	-
Horiz. %	-	11.25%	22.52%	45.31%	59.77%	68.03%	100.00%	-
Div Payout %	-	0.00%	30.29%	39.74%	27.29%	35.35%	33.63%	-
YoY %	-	0.00%	-23.78%	45.62%	-22.80%	5.11%	-	-
Horiz. %	-	0.00%	90.07%	118.17%	81.15%	105.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,191,365	1,685,580	1,848,174	1,616,054	954,381	807,865	720,815	6.92%
YoY %	-29.32%	-8.80%	14.36%	69.33%	18.14%	12.08%	-	-
Horiz. %	165.28%	233.84%	256.40%	224.20%	132.40%	112.08%	100.00%	-
NOSH	531,811	531,599	531,599	530,933	483,035	483,144	483,217	1.28%
YoY %	0.04%	0.00%	0.13%	9.92%	-0.02%	-0.02%	-	-
Horiz. %	110.06%	110.01%	110.01%	109.87%	99.96%	99.98%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	24.15%	-5.52%	17.49%	4.13%	20.26%	15.81%	27.88%	-
YoY %	537.50%	-131.56%	323.49%	-79.62%	28.15%	-43.29%	-	-
Horiz. %	86.62%	-19.80%	62.73%	14.81%	72.67%	56.71%	100.00%	-
ROE	3.02%	-0.55%	2.51%	4.41%	14.34%	14.89%	25.78%	-
YoY %	649.09%	-121.91%	-43.08%	-69.25%	-3.69%	-42.24%	-	-
Horiz. %	11.71%	-2.13%	9.74%	17.11%	55.62%	57.76%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	28.25	31.72	50.34	324.86	139.83	157.50	137.93	-19.04%
YoY %	-10.94%	-36.99%	-84.50%	132.32%	-11.22%	14.19%	-	-
Horiz. %	20.48%	23.00%	36.50%	235.53%	101.38%	114.19%	100.00%	-
EPS	6.83	-1.76	8.77	13.43	28.33	24.89	38.45	-20.56%
YoY %	488.07%	-120.07%	-34.70%	-52.59%	13.82%	-35.27%	-	-
Horiz. %	17.76%	-4.58%	22.81%	34.93%	73.68%	64.73%	100.00%	-
DPS	0.00	1.33	2.67	5.33	7.73	8.80	12.93	-
YoY %	0.00%	-50.19%	-49.91%	-31.05%	-12.16%	-31.94%	-	-
Horiz. %	0.00%	10.29%	20.65%	41.22%	59.78%	68.06%	100.00%	-
NAPS	2.2588	3.196	3.5009	3.0438	1.9758	1.6721	1.4917	5.68%
YoY %	-29.32%	-8.71%	15.02%	54.05%	18.16%	12.09%	-	-
Horiz. %	151.42%	214.25%	234.69%	204.05%	132.45%	112.09%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 531,428
RPS	27.10	30.43	48.34	313.72	122.86	138.41	121.24	-18.09%
YoY %	-10.94%	-37.05%	-84.59%	155.35%	-11.23%	14.16%	-	-
Horiz. %	22.35%	25.10%	39.87%	258.76%	101.34%	114.16%	100.00%	-
EPS	6.55	-1.69	8.45	12.96	24.89	21.88	33.80	-19.64%
YoY %	487.57%	-120.00%	-34.80%	-47.93%	13.76%	-35.27%	-	-
Horiz. %	19.38%	-5.00%	25.00%	38.34%	73.64%	64.73%	100.00%	-
DPS	0.00	1.28	2.56	5.15	6.79	7.73	11.37	-
YoY %	0.00%	-50.00%	-50.29%	-24.15%	-12.16%	-32.01%	-	-
Horiz. %	0.00%	11.26%	22.52%	45.29%	59.72%	67.99%	100.00%	-
NAPS	2.167	3.066	3.3617	2.9395	1.736	1.4695	1.3111	6.92%
YoY %	-29.32%	-8.80%	14.36%	69.33%	18.14%	12.08%	-	-
Horiz. %	165.28%	233.85%	256.40%	224.20%	132.41%	112.08%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	30/09/13	28/09/12	30/09/11	-
Price	1.06	1.15	1.32	1.64	2.93	1.75	1.74	-
P/RPS	3.75	3.63	2.62	0.50	2.10	1.11	1.26	15.64%
YoY %	3.31%	38.55%	424.00%	-76.19%	89.19%	-11.90%	-	-
Horiz. %	297.62%	288.10%	207.94%	39.68%	166.67%	88.10%	100.00%	-
P/EPS	15.54	-65.20	14.99	12.22	10.34	7.03	4.52	17.88%
YoY %	123.83%	-534.96%	22.67%	18.18%	47.08%	55.53%	-	-
Horiz. %	343.81%	-1,442.48%	331.64%	270.35%	228.76%	155.53%	100.00%	-
EY	6.44	-1.53	6.67	8.18	9.67	14.22	22.10	-15.15%
YoY %	520.92%	-122.94%	-18.46%	-15.41%	-32.00%	-35.66%	-	-
Horiz. %	29.14%	-6.92%	30.18%	37.01%	43.76%	64.34%	100.00%	-
DY	0.00	1.16	2.02	3.25	2.64	5.03	7.43	-
YoY %	0.00%	-42.57%	-37.85%	23.11%	-47.51%	-32.30%	-	-
Horiz. %	0.00%	15.61%	27.19%	43.74%	35.53%	67.70%	100.00%	-
P/NAPS	0.47	0.36	0.38	0.54	1.48	1.05	1.17	-11.44%
YoY %	30.56%	-5.26%	-29.63%	-63.51%	40.95%	-10.26%	-	-
Horiz. %	40.17%	30.77%	32.48%	46.15%	126.50%	89.74%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	24/05/18	24/05/17	25/05/16	27/11/13	26/11/12	24/11/11	-
Price	0.99	1.20	1.36	1.59	3.25	2.00	1.92	-
P/RPS	3.50	3.78	2.70	0.49	2.32	1.27	1.39	13.09%
YoY %	-7.41%	40.00%	451.02%	-78.88%	82.68%	-8.63%	-	-
Horiz. %	251.80%	271.94%	194.24%	35.25%	166.91%	91.37%	100.00%	-
P/EPS	14.51	-68.03	15.45	11.85	11.47	8.03	4.99	15.28%
YoY %	121.33%	-540.32%	30.38%	3.31%	42.84%	60.92%	-	-
Horiz. %	290.78%	-1,363.33%	309.62%	237.47%	229.86%	160.92%	100.00%	-
EY	6.89	-1.47	6.47	8.44	8.72	12.45	20.03	-13.25%
YoY %	568.71%	-122.72%	-23.34%	-3.21%	-29.96%	-37.84%	-	-
Horiz. %	34.40%	-7.34%	32.30%	42.14%	43.53%	62.16%	100.00%	-
DY	0.00	1.11	1.96	3.35	2.38	4.40	6.74	-
YoY %	0.00%	-43.37%	-41.49%	40.76%	-45.91%	-34.72%	-	-
Horiz. %	0.00%	16.47%	29.08%	49.70%	35.31%	65.28%	100.00%	-
P/NAPS	0.44	0.38	0.39	0.52	1.64	1.20	1.29	-13.35%
YoY %	15.79%	-2.56%	-25.00%	-68.29%	36.67%	-6.98%	-	-
Horiz. %	34.11%	29.46%	30.23%	40.31%	127.13%	93.02%	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