[COASTAL] YoY Cumulative 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- 83.1%

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
Cumulative Result
Revenue	467,066	311,928	393,585	389,679	279,761	175,101	170,220	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	98,958	63,155	60,104	102,948	91,604	60,992	42,983	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	-1,573	-17	-431	-245	-23	-257	-154	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	97,385	63,138	59,673	102,703	91,581	60,735	42,829	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	97,385	63,138	59,673	102,703	91,581	60,735	42,829	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	369,681	248,790	333,912	286,976	188,180	114,366	127,391	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	17,326	13,526	18,360	19,931	18,120	10,605	12,276	5.90%
YoY %	28.09%	-26.33%	-7.88%	9.99%	70.86%	-13.61%	-	-
Horiz. %	141.14%	110.18%	149.56%	162.36%	147.61%	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	7.95%	6.96%	7.32%	15.19%	17.16%	16.48%	16.65%	-
YoY %	14.22%	-4.92%	-51.81%	-11.48%	4.13%	-1.02%	-	-
Horiz. %	47.75%	41.80%	43.96%	91.23%	103.06%	98.98%	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	91.65	64.57	81.46	107.53	77.19	49.53	48.53	11.17%
YoY %	41.94%	-20.73%	-24.24%	39.31%	55.84%	2.06%	-	-
Horiz. %	188.85%	133.05%	167.85%	221.57%	159.06%	102.06%	100.00%	-
EPS	19.11	13.07	12.35	28.34	25.27	17.18	12.21	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	3.40	2.80	3.80	5.50	5.00	3.00	3.50	-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	84.94	56.73	71.58	70.87	50.88	31.84	30.96	18.30%
YoY %	49.73%	-20.75%	1.00%	39.29%	59.80%	2.84%	-	-
Horiz. %	274.35%	183.24%	231.20%	228.91%	164.34%	102.84%	100.00%	-
EPS	17.71	11.48	10.85	18.68	16.65	11.05	7.79	14.66%
YoY %	54.27%	5.81%	-41.92%	12.19%	50.68%	41.85%	-	-
Horiz. %	227.34%	147.37%	139.28%	239.79%	213.74%	141.85%	100.00%	-
DPS	3.15	2.46	3.34	3.62	3.30	1.93	2.23	5.92%
YoY %	28.05%	-26.35%	-7.73%	9.70%	70.98%	-13.45%	-	-
Horiz. %	141.26%	110.31%	149.78%	162.33%	147.98%	86.55%	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	5.46	3.35	2.31	2.44	2.22	2.60	3.40	8.21%
YoY %	62.99%	45.02%	-5.33%	9.91%	-14.62%	-23.53%	-	-
Horiz. %	160.59%	98.53%	67.94%	71.76%	65.29%	76.47%	100.00%	-
P/EPS	26.16	16.53	15.22	9.24	6.77	7.51	13.51	11.63%
YoY %	58.26%	8.61%	64.72%	36.48%	-9.85%	-44.41%	-	-
Horiz. %	193.63%	122.35%	112.66%	68.39%	50.11%	55.59%	100.00%	-
EY	3.82	6.05	6.57	10.82	14.78	13.32	7.40	-10.43%
YoY %	-36.86%	-7.91%	-39.28%	-26.79%	10.96%	80.00%	-	-
Horiz. %	51.62%	81.76%	88.78%	146.22%	199.73%	180.00%	100.00%	-
DY	0.68	1.30	2.02	2.10	2.92	2.33	2.12	-17.25%
YoY %	-47.69%	-35.64%	-3.81%	-28.08%	25.32%	9.91%	-	-
Horiz. %	32.08%	61.32%	95.28%	99.06%	137.74%	109.91%	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	5.58	4.26	2.30	1.90	2.14	2.93	3.40	8.60%
YoY %	30.99%	85.22%	21.05%	-11.21%	-26.96%	-13.82%	-	-
Horiz. %	164.12%	125.29%	67.65%	55.88%	62.94%	86.18%	100.00%	-
P/EPS	26.74	21.04	15.14	7.20	6.53	8.44	13.51	12.04%
YoY %	27.09%	38.97%	110.28%	10.26%	-22.63%	-37.53%	-	-
Horiz. %	197.93%	155.74%	112.07%	53.29%	48.33%	62.47%	100.00%	-
EY	3.74	4.75	6.60	13.89	15.32	11.85	7.40	-10.74%
YoY %	-21.26%	-28.03%	-52.48%	-9.33%	29.28%	60.14%	-	-
Horiz. %	50.54%	64.19%	89.19%	187.70%	207.03%	160.14%	100.00%	-
DY	0.67	1.02	2.03	2.70	3.03	2.07	2.12	-17.46%
YoY %	-34.31%	-49.75%	-24.81%	-10.89%	46.38%	-2.36%	-	-
Horiz. %	31.60%	48.11%	95.75%	127.36%	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