[COASTAL] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.77%
YoY- -37.65%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 420,377 1,490,929 762,527 764,369 719,133 675,053 466,058 -1.36%
PBT 69,633 71,430 150,341 117,596 191,321 199,952 163,107 -10.72%
Tax -20,596 -5,963 815 1,262 -685 835 -664 58.06%
NP 49,037 65,467 151,156 118,858 190,636 200,787 162,443 -14.75%
-
NP to SH 49,037 65,467 151,156 118,858 190,636 200,787 162,443 -14.75%
-
Tax Rate 29.58% 8.35% -0.54% -1.07% 0.36% -0.42% 0.41% -
Total Cost 371,340 1,425,462 611,371 645,511 528,497 474,266 303,615 2.72%
-
Net Worth 1,816,164 1,670,659 1,008,269 835,673 770,533 602,561 453,430 20.32%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 10,548 21,232 28,015 31,894 46,880 18,119 10,714 -0.20%
Div Payout % 21.51% 32.43% 18.53% 26.83% 24.59% 9.02% 6.60% -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,816,164 1,670,659 1,008,269 835,673 770,533 602,561 453,430 20.32%
NOSH 531,599 530,823 483,026 483,243 483,305 362,399 357,144 5.44%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.67% 4.39% 19.82% 15.55% 26.51% 29.74% 34.85% -
ROE 2.70% 3.92% 14.99% 14.22% 24.74% 33.32% 35.83% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 79.71 280.87 157.86 158.17 148.79 186.27 130.50 -6.36%
EPS 9.27 12.34 31.29 24.60 39.45 41.55 45.48 -19.10%
DPS 2.00 4.00 5.80 6.60 9.70 5.00 3.00 -5.26%
NAPS 3.4436 3.1473 2.0874 1.7293 1.5943 1.6627 1.2696 14.22%
Adjusted Per Share Value based on latest NOSH - 482,738
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.45 271.14 138.67 139.01 130.78 122.76 84.76 -1.36%
EPS 8.92 11.91 27.49 21.62 34.67 36.51 29.54 -14.75%
DPS 1.92 3.86 5.09 5.80 8.53 3.30 1.95 -0.20%
NAPS 3.3028 3.0382 1.8336 1.5197 1.4013 1.0958 0.8246 20.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.32 1.55 3.43 2.00 1.93 1.64 1.46 -
P/RPS 1.66 0.55 2.17 1.26 1.30 0.88 1.12 5.38%
P/EPS 14.20 12.57 10.96 8.13 4.89 2.96 3.21 21.92%
EY 7.04 7.96 9.12 12.30 20.44 33.78 31.15 -17.98%
DY 1.52 2.58 1.69 3.30 5.03 3.05 2.05 -3.90%
P/NAPS 0.38 0.49 1.64 1.16 1.21 0.99 1.15 -13.72%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/08/17 29/08/16 25/02/14 25/02/13 24/02/12 23/02/11 22/02/10 -
Price 1.15 1.46 4.43 2.02 2.40 2.03 1.55 -
P/RPS 1.44 0.52 2.81 1.28 1.61 1.09 1.19 2.57%
P/EPS 12.37 11.84 14.16 8.21 6.08 3.66 3.41 18.74%
EY 8.09 8.45 7.06 12.18 16.44 27.29 29.34 -15.78%
DY 1.74 2.74 1.31 3.27 4.04 2.46 1.94 -1.43%
P/NAPS 0.33 0.46 2.12 1.17 1.51 1.22 1.22 -15.99%

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