[COASTAL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.37%
YoY- 41.81%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 564,568 466,058 420,237 350,202 320,648 348,059 314,864 47.64%
PBT 172,084 163,107 145,572 121,984 109,400 96,514 86,610 58.11%
Tax 1,140 -664 -658 -514 1,664 257 516 69.71%
NP 173,224 162,443 144,913 121,470 111,064 96,771 87,126 58.18%
-
NP to SH 173,224 162,443 144,913 121,470 111,064 96,771 87,126 58.18%
-
Tax Rate -0.66% 0.41% 0.45% 0.42% -1.52% -0.27% -0.60% -
Total Cost 391,344 303,615 275,324 228,732 209,584 251,288 227,737 43.51%
-
Net Worth 487,346 453,430 402,924 368,616 345,152 307,039 275,643 46.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 10,714 14,235 21,211 - 12,311 16,394 -
Div Payout % - 6.60% 9.82% 17.46% - 12.72% 18.82% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 487,346 453,430 402,924 368,616 345,152 307,039 275,643 46.26%
NOSH 362,393 357,144 355,877 353,521 352,808 351,746 351,317 2.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 30.68% 34.85% 34.48% 34.69% 34.64% 27.80% 27.67% -
ROE 35.54% 35.83% 35.97% 32.95% 32.18% 31.52% 31.61% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 155.79 130.50 118.08 99.06 90.88 98.95 89.62 44.62%
EPS 47.80 45.48 40.72 34.36 31.48 27.51 24.80 54.93%
DPS 0.00 3.00 4.00 6.00 0.00 3.50 4.67 -
NAPS 1.3448 1.2696 1.1322 1.0427 0.9783 0.8729 0.7846 43.26%
Adjusted Per Share Value based on latest NOSH - 354,124
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 102.78 84.85 76.51 63.76 58.37 63.37 57.32 47.64%
EPS 31.54 29.57 26.38 22.11 20.22 17.62 15.86 58.20%
DPS 0.00 1.95 2.59 3.86 0.00 2.24 2.98 -
NAPS 0.8872 0.8255 0.7335 0.6711 0.6284 0.559 0.5018 46.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.82 1.46 1.42 1.29 0.68 0.69 1.66 -
P/RPS 1.17 1.12 1.20 1.30 0.75 0.70 1.85 -26.34%
P/EPS 3.81 3.21 3.49 3.75 2.16 2.51 6.69 -31.31%
EY 26.26 31.15 28.68 26.64 46.29 39.87 14.94 45.69%
DY 0.00 2.05 2.82 4.65 0.00 5.07 2.81 -
P/NAPS 1.35 1.15 1.25 1.24 0.70 0.79 2.12 -26.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 24/11/08 -
Price 1.56 1.55 1.46 1.45 1.16 0.66 0.96 -
P/RPS 1.00 1.19 1.24 1.46 1.28 0.67 1.07 -4.41%
P/EPS 3.26 3.41 3.59 4.22 3.68 2.40 3.87 -10.81%
EY 30.64 29.34 27.89 23.70 27.14 41.68 25.83 12.06%
DY 0.00 1.94 2.74 4.14 0.00 5.30 4.86 -
P/NAPS 1.16 1.22 1.29 1.39 1.19 0.76 1.22 -3.30%

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