[COASTAL] YoY TTM Result on 31-Mar-2014 [#1]

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	392,290	649,350	1,613,916	817,405	700,407	796,153	689,943	-8.31%
YoY %	-39.59%	-59.77%	97.44%	16.70%	-12.03%	15.39%	-	-
Horiz. %	56.86%	94.12%	233.92%	118.47%	101.52%	115.39%	100.00%	-
PBT	68,582	56,712	164,359	169,612	118,064	166,340	212,764	-15.96%
YoY %	20.93%	-65.50%	-3.10%	43.66%	-29.02%	-21.82%	-	-
Horiz. %	32.23%	26.65%	77.25%	79.72%	55.49%	78.18%	100.00%	-
Tax	-19,368	-11,039	-785	63	870	-719	900	-
YoY %	-75.45%	-1,306.24%	-1,346.03%	-92.76%	221.00%	-179.89%	-	-
Horiz. %	-2,152.00%	-1,226.56%	-87.22%	7.00%	96.67%	-79.89%	100.00%	-
NP	49,214	45,673	163,574	169,675	118,934	165,621	213,664	-20.19%
YoY %	7.75%	-72.08%	-3.60%	42.66%	-28.19%	-22.49%	-	-
Horiz. %	23.03%	21.38%	76.56%	79.41%	55.66%	77.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,203	45,673	163,574	169,675	118,934	165,621	213,664	-20.20%
YoY %	7.73%	-72.08%	-3.60%	42.66%	-28.19%	-22.49%	-	-
Horiz. %	23.03%	21.38%	76.56%	79.41%	55.66%	77.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.24%	19.47%	0.48%	-0.04%	-0.74%	0.43%	-0.42%	-
YoY %	45.04%	3,956.25%	1,300.00%	94.59%	-272.09%	202.38%	-	-
Horiz. %	-6,723.81%	-4,635.71%	-114.29%	9.52%	176.19%	-102.38%	100.00%	-
Total Cost	343,076	603,677	1,450,342	647,730	581,473	630,532	476,279	-4.91%
YoY %	-43.17%	-58.38%	123.91%	11.39%	-7.78%	32.39%	-	-
Horiz. %	72.03%	126.75%	304.52%	136.00%	122.09%	132.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,800,079	1,696,441	1,774,299	1,140,377	860,169	780,419	649,913	16.94%
YoY %	6.11%	-4.39%	55.59%	32.58%	10.22%	20.08%	-	-
Horiz. %	276.97%	261.03%	273.01%	175.47%	132.35%	120.08%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	10,553	15,896	30,807	31,053	27,049	38,633	38,050	-17.88%
YoY %	-33.61%	-48.40%	-0.79%	14.80%	-29.98%	1.53%	-	-
Horiz. %	27.73%	41.78%	80.96%	81.61%	71.09%	101.53%	100.00%	-
Div Payout %	21.45%	34.80%	18.83%	18.30%	22.74%	23.33%	17.81%	-
YoY %	-38.36%	84.81%	2.90%	-19.53%	-2.53%	30.99%	-	-
Horiz. %	120.44%	195.40%	105.73%	102.75%	127.68%	130.99%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,800,079	1,696,441	1,774,299	1,140,377	860,169	780,419	649,913	16.94%
YoY %	6.11%	-4.39%	55.59%	32.58%	10.22%	20.08%	-	-
Horiz. %	276.97%	261.03%	273.01%	175.47%	132.35%	120.08%	100.00%	-
NOSH	531,599	526,779	531,275	487,195	482,996	482,872	362,351	6.06%
YoY %	0.91%	-0.85%	9.05%	0.87%	0.03%	33.26%	-	-
Horiz. %	146.71%	145.38%	146.62%	134.45%	133.30%	133.26%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	12.55%	7.03%	10.14%	20.76%	16.98%	20.80%	30.97%	-
YoY %	78.52%	-30.67%	-51.16%	22.26%	-18.37%	-32.84%	-	-
Horiz. %	40.52%	22.70%	32.74%	67.03%	54.83%	67.16%	100.00%	-
ROE	2.73%	2.69%	9.22%	14.88%	13.83%	21.22%	32.88%	-
YoY %	1.49%	-70.82%	-38.04%	7.59%	-34.83%	-35.46%	-	-
Horiz. %	8.30%	8.18%	28.04%	45.26%	42.06%	64.54%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	74.38	123.27	303.78	167.78	145.01	164.88	190.41	-13.45%
YoY %	-39.66%	-59.42%	81.06%	15.70%	-12.05%	-13.41%	-	-
Horiz. %	39.06%	64.74%	159.54%	88.12%	76.16%	86.59%	100.00%	-
EPS	9.33	8.67	30.79	34.83	24.62	34.30	58.97	-24.67%
YoY %	7.61%	-71.84%	-11.60%	41.47%	-28.22%	-41.83%	-	-
Horiz. %	15.82%	14.70%	52.21%	59.06%	41.75%	58.17%	100.00%	-
DPS	2.00	3.00	5.80	6.40	5.60	8.00	10.50	-22.49%
YoY %	-33.33%	-48.28%	-9.38%	14.29%	-30.00%	-23.81%	-	-
Horiz. %	19.05%	28.57%	55.24%	60.95%	53.33%	76.19%	100.00%	-
NAPS	3.4131	3.2204	3.3397	2.3407	1.7809	1.6162	1.7936	10.39%
YoY %	5.98%	-3.57%	42.68%	31.43%	10.19%	-9.89%	-	-
Horiz. %	190.29%	179.55%	186.20%	130.50%	99.29%	90.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 487,195
RPS	71.35	118.11	293.56	148.68	127.40	144.82	125.50	-8.31%
YoY %	-39.59%	-59.77%	97.44%	16.70%	-12.03%	15.39%	-	-
Horiz. %	56.85%	94.11%	233.91%	118.47%	101.51%	115.39%	100.00%	-
EPS	8.95	8.31	29.75	30.86	21.63	30.13	38.86	-20.20%
YoY %	7.70%	-72.07%	-3.60%	42.67%	-28.21%	-22.47%	-	-
Horiz. %	23.03%	21.38%	76.56%	79.41%	55.66%	77.53%	100.00%	-
DPS	1.92	2.89	5.60	5.65	4.92	7.03	6.92	-17.88%
YoY %	-33.56%	-48.39%	-0.88%	14.84%	-30.01%	1.59%	-	-
Horiz. %	27.75%	41.76%	80.92%	81.65%	71.10%	101.59%	100.00%	-
NAPS	3.2742	3.0857	3.2273	2.0743	1.5646	1.4195	1.1822	16.94%
YoY %	6.11%	-4.39%	55.59%	32.58%	10.22%	20.07%	-	-
Horiz. %	276.96%	261.01%	272.99%	175.46%	132.35%	120.07%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.28	1.51	1.87	5.05	1.99	1.99	2.27	-
P/RPS	1.72	1.22	0.62	3.01	1.37	1.21	1.19	5.82%
YoY %	40.98%	96.77%	-79.40%	119.71%	13.22%	1.68%	-	-
Horiz. %	144.54%	102.52%	52.10%	252.94%	115.13%	101.68%	100.00%	-
P/EPS	13.72	17.42	6.07	14.50	8.08	5.80	3.85	21.56%
YoY %	-21.24%	186.99%	-58.14%	79.46%	39.31%	50.65%	-	-
Horiz. %	356.36%	452.47%	157.66%	376.62%	209.87%	150.65%	100.00%	-
EY	7.29	5.74	16.46	6.90	12.37	17.24	25.98	-17.74%
YoY %	27.00%	-65.13%	138.55%	-44.22%	-28.25%	-33.64%	-	-
Horiz. %	28.06%	22.09%	63.36%	26.56%	47.61%	66.36%	100.00%	-
DY	1.56	1.99	3.10	1.27	2.81	4.02	4.63	-15.39%
YoY %	-21.61%	-35.81%	144.09%	-54.80%	-30.10%	-13.17%	-	-
Horiz. %	33.69%	42.98%	66.95%	27.43%	60.69%	86.83%	100.00%	-
P/NAPS	0.38	0.47	0.56	2.16	1.12	1.23	1.27	-16.92%
YoY %	-19.15%	-16.07%	-74.07%	92.86%	-8.94%	-3.15%	-	-
Horiz. %	29.92%	37.01%	44.09%	170.08%	88.19%	96.85%	100.00%	-

	30/09/17	30/09/16	30/09/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	28/11/16	25/11/15	28/05/14	28/05/13	24/05/12	27/05/11	-
Price	1.45	1.37	1.94	4.84	2.18	1.88	2.72	-
P/RPS	1.95	1.11	0.64	2.88	1.50	1.14	1.43	4.88%
YoY %	75.68%	73.44%	-77.78%	92.00%	31.58%	-20.28%	-	-
Horiz. %	136.36%	77.62%	44.76%	201.40%	104.90%	79.72%	100.00%	-
P/EPS	15.54	15.80	6.30	13.90	8.85	5.48	4.61	20.53%
YoY %	-1.65%	150.79%	-54.68%	57.06%	61.50%	18.87%	-	-
Horiz. %	337.09%	342.73%	136.66%	301.52%	191.97%	118.87%	100.00%	-
EY	6.43	6.33	15.87	7.20	11.30	18.24	21.68	-17.03%
YoY %	1.58%	-60.11%	120.42%	-36.28%	-38.05%	-15.87%	-	-
Horiz. %	29.66%	29.20%	73.20%	33.21%	52.12%	84.13%	100.00%	-
DY	1.38	2.19	2.99	1.32	2.57	4.26	3.86	-14.62%
YoY %	-36.99%	-26.76%	126.52%	-48.64%	-39.67%	10.36%	-	-
Horiz. %	35.75%	56.74%	77.46%	34.20%	66.58%	110.36%	100.00%	-
P/NAPS	0.42	0.43	0.58	2.07	1.22	1.16	1.52	-17.93%
YoY %	-2.33%	-25.86%	-71.98%	69.67%	5.17%	-23.68%	-	-
Horiz. %	27.63%	28.29%	38.16%	136.18%	80.26%	76.32%	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