[COASTAL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 15.72%
YoY- 27.86%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 159,352 420,377 1,494,413 761,588 764,372 719,134 675,255 -17.51%
PBT -557,713 69,633 72,172 150,932 117,326 191,636 200,169 -
Tax -14,929 -20,596 -5,859 690 1,262 -682 709 -
NP -572,642 49,037 66,313 151,622 118,588 190,954 200,878 -
-
NP to SH -572,720 49,037 66,313 151,622 118,588 190,954 200,878 -
-
Tax Rate - 29.58% 8.12% -0.46% -1.08% 0.36% -0.35% -
Total Cost 731,994 371,340 1,428,100 609,966 645,784 528,180 474,377 5.95%
-
Net Worth 1,172,891 1,816,164 1,668,315 1,008,085 834,074 770,528 602,399 9.28%
Dividend
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 5,274 10,546 21,254 28,013 31,875 40,213 18,121 -15.17%
Div Payout % 0.00% 21.51% 32.05% 18.48% 26.88% 21.06% 9.02% -
Equity
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,172,891 1,816,164 1,668,315 1,008,085 834,074 770,528 602,399 9.28%
NOSH 531,599 531,599 529,506 483,007 482,738 483,089 362,389 5.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -359.36% 11.67% 4.44% 19.91% 15.51% 26.55% 29.75% -
ROE -48.83% 2.70% 3.97% 15.04% 14.22% 24.78% 33.35% -
Per Share
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.21 79.71 282.23 157.68 158.34 148.86 186.33 -21.53%
EPS -108.59 9.30 12.52 31.39 24.57 39.53 55.43 -
DPS 1.00 2.00 4.00 5.80 6.60 8.32 5.00 -19.30%
NAPS 2.2239 3.4436 3.1507 2.0871 1.7278 1.595 1.6623 3.95%
Adjusted Per Share Value based on latest NOSH - 483,007
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 28.99 76.46 271.82 138.53 139.03 130.81 122.82 -17.50%
EPS -104.17 8.92 12.06 27.58 21.57 34.73 36.54 -
DPS 0.96 1.92 3.87 5.10 5.80 7.31 3.30 -15.17%
NAPS 2.1334 3.3035 3.0346 1.8336 1.5171 1.4015 1.0957 9.28%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/06/18 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.95 1.32 1.55 3.43 2.00 1.93 1.64 -
P/RPS 3.14 1.66 0.55 2.18 1.26 1.30 0.88 18.48%
P/EPS -0.87 14.20 12.38 10.93 8.14 4.88 2.96 -
EY -114.31 7.04 8.08 9.15 12.28 20.48 33.80 -
DY 1.05 1.52 2.58 1.69 3.30 4.31 3.05 -13.25%
P/NAPS 0.43 0.38 0.49 1.64 1.16 1.21 0.99 -10.52%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/08/18 30/08/17 29/08/16 25/02/14 25/02/13 24/02/12 23/02/11 -
Price 1.10 1.15 1.46 4.43 2.02 2.40 2.03 -
P/RPS 3.64 1.44 0.52 2.81 1.28 1.61 1.09 17.43%
P/EPS -1.01 12.37 11.66 14.11 8.22 6.07 3.66 -
EY -98.72 8.09 8.58 7.09 12.16 16.47 27.31 -
DY 0.91 1.74 2.74 1.31 3.27 3.47 2.46 -12.41%
P/NAPS 0.49 0.33 0.46 2.12 1.17 1.50 1.22 -11.45%

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