[COASTAL] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.35%
YoY- 204.07%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 273,640 159,288 133,832 121,866 96,468 103,165 116,989 76.29%
PBT 67,920 38,532 35,152 34,590 29,572 16,571 19,453 130.32%
Tax -7,400 -4,326 -5,684 -4,554 -1,848 -564 -1,816 155.33%
NP 60,520 34,206 29,468 30,036 27,724 16,007 17,637 127.67%
-
NP to SH 60,520 34,218 29,444 30,000 27,688 16,033 17,672 127.37%
-
Tax Rate 10.90% 11.23% 16.17% 13.17% 6.25% 3.40% 9.34% -
Total Cost 213,120 125,082 104,364 91,830 68,744 87,158 99,352 66.40%
-
Net Worth 165,853 149,185 138,478 131,291 126,635 116,463 111,006 30.72%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 4,012 5,345 8,017 - 4,011 5,341 -
Div Payout % - 11.73% 18.15% 26.73% - 25.02% 30.23% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 165,853 149,185 138,478 131,291 126,635 116,463 111,006 30.72%
NOSH 339,237 334,346 334,084 334,075 334,396 334,279 333,853 1.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.12% 21.47% 22.02% 24.65% 28.74% 15.52% 15.08% -
ROE 36.49% 22.94% 21.26% 22.85% 21.86% 13.77% 15.92% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 80.66 47.64 40.06 36.48 28.85 30.86 35.04 74.42%
EPS 17.84 10.24 8.81 8.98 8.28 4.80 5.29 125.05%
DPS 0.00 1.20 1.60 2.40 0.00 1.20 1.60 -
NAPS 0.4889 0.4462 0.4145 0.393 0.3787 0.3484 0.3325 29.33%
Adjusted Per Share Value based on latest NOSH - 333,801
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 49.83 29.01 24.37 22.19 17.57 18.79 21.31 76.26%
EPS 11.02 6.23 5.36 5.46 5.04 2.92 3.22 127.27%
DPS 0.00 0.73 0.97 1.46 0.00 0.73 0.97 -
NAPS 0.302 0.2717 0.2522 0.2391 0.2306 0.2121 0.2022 30.69%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.44 0.63 0.43 0.34 0.31 0.38 0.38 -
P/RPS 1.79 1.32 1.07 0.93 1.07 1.23 1.08 40.09%
P/EPS 8.07 6.16 4.88 3.79 3.74 7.92 7.18 8.10%
EY 12.39 16.24 20.50 26.41 26.71 12.62 13.93 -7.51%
DY 0.00 1.90 3.72 7.06 0.00 3.16 4.21 -
P/NAPS 2.95 1.41 1.04 0.87 0.82 1.09 1.14 88.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 23/11/05 -
Price 1.66 1.24 0.49 0.44 0.33 0.32 0.40 -
P/RPS 2.06 2.60 1.22 1.21 1.14 1.04 1.14 48.41%
P/EPS 9.30 12.12 5.56 4.90 3.99 6.67 7.56 14.82%
EY 10.75 8.25 17.99 20.41 25.09 14.99 13.23 -12.93%
DY 0.00 0.97 3.27 5.45 0.00 3.75 4.00 -
P/NAPS 3.40 2.78 1.18 1.12 0.87 0.92 1.20 100.35%

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