[COASTAL] YoY TTM Result on 30-Jun-2012 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Jun-2012 [#2]

Profit Trend

QoQ- -10.69%

YoY- -30.22%

Quarter Report

Coastal 2nd Quarter 2012.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	534,100	916,726	682,715	723,040	785,173	570,739	352,006	5.70%
YoY %	-41.74%	34.28%	-5.58%	-7.91%	37.57%	62.14%	-	-
Horiz. %	151.73%	260.43%	193.95%	205.41%	223.06%	162.14%	100.00%	-
PBT	53,133	186,735	120,377	148,792	211,513	193,984	114,345	-9.70%
YoY %	-71.55%	55.13%	-19.10%	-29.65%	9.04%	69.65%	-	-
Horiz. %	46.47%	163.31%	105.28%	130.13%	184.98%	169.65%	100.00%	-
Tax	-15,871	-866	1,676	-868	487	-423	221	-
YoY %	-1,732.68%	-151.67%	293.09%	-278.23%	215.13%	-291.40%	-	-
Horiz. %	-7,181.45%	-391.86%	758.37%	-392.76%	220.36%	-191.40%	100.00%	-
NP	37,262	185,869	122,053	147,924	212,000	193,561	114,566	-13.89%
YoY %	-79.95%	52.29%	-17.49%	-30.22%	9.53%	68.95%	-	-
Horiz. %	32.52%	162.24%	106.54%	129.12%	185.05%	168.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,262	185,869	122,053	147,924	212,000	193,561	114,566	-13.89%
YoY %	-79.95%	52.29%	-17.49%	-30.22%	9.53%	68.95%	-	-
Horiz. %	32.52%	162.24%	106.54%	129.12%	185.05%	168.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.87%	0.46%	-1.39%	0.58%	-0.23%	0.22%	-0.19%	-
YoY %	6,393.48%	133.09%	-339.66%	352.17%	-204.55%	215.79%	-	-
Horiz. %	-15,721.05%	-242.11%	731.58%	-305.26%	121.05%	-115.79%	100.00%	-
Total Cost	496,838	730,857	560,662	575,116	573,173	377,178	237,440	10.33%
YoY %	-32.02%	30.36%	-2.51%	0.34%	51.96%	58.85%	-	-
Horiz. %	209.25%	307.81%	236.13%	242.22%	241.40%	158.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,847,673	1,276,900	907,601	815,249	676,077	533,851	369,245	23.91%
YoY %	44.70%	40.69%	11.33%	20.59%	26.64%	44.58%	-	-
Horiz. %	500.39%	345.81%	245.80%	220.79%	183.10%	144.58%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	15,896	31,053	27,049	38,633	19,929	18,121	10,623	5.51%
YoY %	-48.81%	14.80%	-29.98%	93.85%	9.98%	70.58%	-	-
Horiz. %	149.64%	292.32%	254.63%	363.67%	187.60%	170.58%	100.00%	-
Div Payout %	42.66%	16.71%	22.16%	26.12%	9.40%	9.36%	9.27%	-
YoY %	155.30%	-24.59%	-15.16%	177.87%	0.43%	0.97%	-	-
Horiz. %	460.19%	180.26%	239.05%	281.77%	101.40%	100.97%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,847,673	1,276,900	907,601	815,249	676,077	533,851	369,245	23.91%
YoY %	44.70%	40.69%	11.33%	20.59%	26.64%	44.58%	-	-
Horiz. %	500.39%	345.81%	245.80%	220.79%	183.10%	144.58%	100.00%	-
NOSH	531,599	531,134	483,152	483,511	362,449	362,424	354,124	5.55%
YoY %	0.09%	9.93%	-0.07%	33.40%	0.01%	2.34%	-	-
Horiz. %	150.12%	149.99%	136.44%	136.54%	102.35%	102.34%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	6.98%	20.28%	17.88%	20.46%	27.00%	33.91%	32.55%	-
YoY %	-65.58%	13.42%	-12.61%	-24.22%	-20.38%	4.18%	-	-
Horiz. %	21.44%	62.30%	54.93%	62.86%	82.95%	104.18%	100.00%	-
ROE	2.02%	14.56%	13.45%	18.14%	31.36%	36.26%	31.03%	-
YoY %	-86.13%	8.25%	-25.85%	-42.16%	-13.51%	16.85%	-	-
Horiz. %	6.51%	46.92%	43.35%	58.46%	101.06%	116.85%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	100.74	172.60	141.30	149.54	216.63	157.48	99.40	0.17%
YoY %	-41.63%	22.15%	-5.51%	-30.97%	37.56%	58.43%	-	-
Horiz. %	101.35%	173.64%	142.15%	150.44%	217.94%	158.43%	100.00%	-
EPS	7.03	34.99	25.26	30.59	58.49	53.41	32.35	-18.39%
YoY %	-79.91%	38.52%	-17.42%	-47.70%	9.51%	65.10%	-	-
Horiz. %	21.73%	108.16%	78.08%	94.56%	180.80%	165.10%	100.00%	-
DPS	3.00	5.85	5.60	8.00	5.50	5.00	3.00	0.00%
YoY %	-48.72%	4.46%	-30.00%	45.45%	10.00%	66.67%	-	-
Horiz. %	100.00%	195.00%	186.67%	266.67%	183.33%	166.67%	100.00%	-
NAPS	3.4849	2.4041	1.8785	1.6861	1.8653	1.473	1.0427	17.43%
YoY %	44.96%	27.98%	11.41%	-9.61%	26.63%	41.27%	-	-
Horiz. %	334.22%	230.56%	180.16%	161.71%	178.89%	141.27%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 483,511
RPS	97.13	166.71	124.16	131.49	142.79	103.79	64.02	5.70%
YoY %	-41.74%	34.27%	-5.57%	-7.91%	37.58%	62.12%	-	-
Horiz. %	151.72%	260.40%	193.94%	205.39%	223.04%	162.12%	100.00%	-
EPS	6.78	33.80	22.20	26.90	38.55	35.20	20.83	-13.88%
YoY %	-79.94%	52.25%	-17.47%	-30.22%	9.52%	68.99%	-	-
Horiz. %	32.55%	162.27%	106.58%	129.14%	185.07%	168.99%	100.00%	-
DPS	2.89	5.65	4.92	7.03	3.62	3.30	1.93	5.52%
YoY %	-48.85%	14.84%	-30.01%	94.20%	9.70%	70.98%	-	-
Horiz. %	149.74%	292.75%	254.92%	364.25%	187.56%	170.98%	100.00%	-
NAPS	3.3601	2.3221	1.6505	1.4826	1.2295	0.9709	0.6715	23.91%
YoY %	44.70%	40.69%	11.32%	20.59%	26.64%	44.59%	-	-
Horiz. %	500.39%	345.81%	245.79%	220.79%	183.10%	144.59%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.39	5.00	2.16	1.88	2.62	1.71	1.29	-
P/RPS	1.38	2.90	1.53	1.26	1.21	1.09	1.30	0.79%
YoY %	-52.41%	89.54%	21.43%	4.13%	11.01%	-16.15%	-	-
Horiz. %	106.15%	223.08%	117.69%	96.92%	93.08%	83.85%	100.00%	-
P/EPS	19.78	14.29	8.55	6.15	4.48	3.20	3.99	23.76%
YoY %	38.42%	67.13%	39.02%	37.28%	40.00%	-19.80%	-	-
Horiz. %	495.74%	358.15%	214.29%	154.14%	112.28%	80.20%	100.00%	-
EY	5.06	7.00	11.70	16.27	22.32	31.23	25.08	-19.19%
YoY %	-27.71%	-40.17%	-28.09%	-27.11%	-28.53%	24.52%	-	-
Horiz. %	20.18%	27.91%	46.65%	64.87%	89.00%	124.52%	100.00%	-
DY	2.16	1.17	2.59	4.26	2.10	2.92	2.33	-1.00%
YoY %	84.62%	-54.83%	-39.20%	102.86%	-28.08%	25.32%	-	-
Horiz. %	92.70%	50.21%	111.16%	182.83%	90.13%	125.32%	100.00%	-
P/NAPS	0.40	2.08	1.15	1.11	1.40	1.16	1.24	-13.98%
YoY %	-80.77%	80.87%	3.60%	-20.71%	20.69%	-6.45%	-	-
Horiz. %	32.26%	167.74%	92.74%	89.52%	112.90%	93.55%	100.00%	-

	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	21/08/14	26/08/13	27/08/12	23/08/11	24/08/10	24/08/09	-
Price	1.45	5.11	2.75	1.87	2.04	1.65	1.45	-
P/RPS	1.44	2.96	1.95	1.25	0.94	1.05	1.46	-0.18%
YoY %	-51.35%	51.79%	56.00%	32.98%	-10.48%	-28.08%	-	-
Horiz. %	98.63%	202.74%	133.56%	85.62%	64.38%	71.92%	100.00%	-
P/EPS	20.63	14.60	10.89	6.11	3.49	3.09	4.48	22.55%
YoY %	41.30%	34.07%	78.23%	75.07%	12.94%	-31.03%	-	-
Horiz. %	460.49%	325.89%	243.08%	136.38%	77.90%	68.97%	100.00%	-
EY	4.85	6.85	9.19	16.36	28.67	32.37	22.31	-18.38%
YoY %	-29.20%	-25.46%	-43.83%	-42.94%	-11.43%	45.09%	-	-
Horiz. %	21.74%	30.70%	41.19%	73.33%	128.51%	145.09%	100.00%	-
DY	2.07	1.14	2.04	4.28	2.70	3.03	2.07	0.00%
YoY %	81.58%	-44.12%	-52.34%	58.52%	-10.89%	46.38%	-	-
Horiz. %	100.00%	55.07%	98.55%	206.76%	130.43%	146.38%	100.00%	-
P/NAPS	0.42	2.13	1.46	1.11	1.09	1.12	1.39	-14.73%
YoY %	-80.28%	45.89%	31.53%	1.83%	-2.68%	-19.42%	-	-
Horiz. %	30.22%	153.24%	105.04%	79.86%	78.42%	80.58%	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