[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1.85%
YoY- 66.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 272,672 273,640 159,288 133,832 121,866 96,468 103,165 91.50%
PBT 72,074 67,920 38,532 35,152 34,590 29,572 16,571 167.17%
Tax -2,444 -7,400 -4,326 -5,684 -4,554 -1,848 -564 166.51%
NP 69,630 60,520 34,206 29,468 30,036 27,724 16,007 167.19%
-
NP to SH 69,630 60,520 34,218 29,444 30,000 27,688 16,033 166.90%
-
Tax Rate 3.39% 10.90% 11.23% 16.17% 13.17% 6.25% 3.40% -
Total Cost 203,042 213,120 125,082 104,364 91,830 68,744 87,158 76.00%
-
Net Worth 187,143 165,853 149,185 138,478 131,291 126,635 116,463 37.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,720 - 4,012 5,345 8,017 - 4,011 127.53%
Div Payout % 19.70% - 11.73% 18.15% 26.73% - 25.02% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,143 165,853 149,185 138,478 131,291 126,635 116,463 37.30%
NOSH 343,004 339,237 334,346 334,084 334,075 334,396 334,279 1.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.54% 22.12% 21.47% 22.02% 24.65% 28.74% 15.52% -
ROE 37.21% 36.49% 22.94% 21.26% 22.85% 21.86% 13.77% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 79.50 80.66 47.64 40.06 36.48 28.85 30.86 88.24%
EPS 20.30 17.84 10.24 8.81 8.98 8.28 4.80 162.21%
DPS 4.00 0.00 1.20 1.60 2.40 0.00 1.20 123.63%
NAPS 0.5456 0.4889 0.4462 0.4145 0.393 0.3787 0.3484 34.96%
Adjusted Per Share Value based on latest NOSH - 334,103
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.64 49.82 29.00 24.36 22.19 17.56 18.78 91.51%
EPS 12.68 11.02 6.23 5.36 5.46 5.04 2.92 166.88%
DPS 2.50 0.00 0.73 0.97 1.46 0.00 0.73 127.71%
NAPS 0.3407 0.3019 0.2716 0.2521 0.239 0.2305 0.212 37.32%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.88 1.44 0.63 0.43 0.34 0.31 0.38 -
P/RPS 2.36 1.79 1.32 1.07 0.93 1.07 1.23 54.59%
P/EPS 9.26 8.07 6.16 4.88 3.79 3.74 7.92 11.01%
EY 10.80 12.39 16.24 20.50 26.41 26.71 12.62 -9.88%
DY 2.13 0.00 1.90 3.72 7.06 0.00 3.16 -23.17%
P/NAPS 3.45 2.95 1.41 1.04 0.87 0.82 1.09 116.02%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 -
Price 1.78 1.66 1.24 0.49 0.44 0.33 0.32 -
P/RPS 2.24 2.06 2.60 1.22 1.21 1.14 1.04 67.01%
P/EPS 8.77 9.30 12.12 5.56 4.90 3.99 6.67 20.07%
EY 11.40 10.75 8.25 17.99 20.41 25.09 14.99 -16.72%
DY 2.25 0.00 0.97 3.27 5.45 0.00 3.75 -28.92%
P/NAPS 3.26 3.40 2.78 1.18 1.12 0.87 0.92 132.96%

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