[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.13%
YoY- 136.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 340,440 363,464 291,757 278,152 272,672 273,640 159,288 65.99%
PBT 85,966 83,908 71,090 72,066 72,074 67,920 38,532 70.82%
Tax -308 -92 -1,773 -2,345 -2,444 -7,400 -4,326 -82.84%
NP 85,658 83,816 69,317 69,721 69,630 60,520 34,206 84.51%
-
NP to SH 85,658 83,816 69,317 69,721 69,630 60,520 34,218 84.46%
-
Tax Rate 0.36% 0.11% 2.49% 3.25% 3.39% 10.90% 11.23% -
Total Cost 254,782 279,648 222,440 208,430 203,042 213,120 125,082 60.75%
-
Net Worth 257,254 232,281 212,499 198,146 187,143 165,853 149,185 43.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 24,553 - 6,929 9,210 13,720 - 4,012 234.94%
Div Payout % 28.67% - 10.00% 13.21% 19.70% - 11.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 257,254 232,281 212,499 198,146 187,143 165,853 149,185 43.84%
NOSH 350,769 350,401 346,485 345,383 343,004 339,237 334,346 3.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.16% 23.06% 23.76% 25.07% 25.54% 22.12% 21.47% -
ROE 33.30% 36.08% 32.62% 35.19% 37.21% 36.49% 22.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.06 103.73 84.20 80.53 79.50 80.66 47.64 60.78%
EPS 24.42 23.92 20.00 20.19 20.30 17.84 10.24 78.59%
DPS 7.00 0.00 2.00 2.67 4.00 0.00 1.20 224.39%
NAPS 0.7334 0.6629 0.6133 0.5737 0.5456 0.4889 0.4462 39.31%
Adjusted Per Share Value based on latest NOSH - 349,520
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 61.98 66.17 53.12 50.64 49.64 49.82 29.00 65.99%
EPS 15.59 15.26 12.62 12.69 12.68 11.02 6.23 84.42%
DPS 4.47 0.00 1.26 1.68 2.50 0.00 0.73 235.07%
NAPS 0.4683 0.4229 0.3869 0.3607 0.3407 0.3019 0.2716 43.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.65 1.51 1.95 1.95 1.88 1.44 0.63 -
P/RPS 1.70 1.46 2.32 2.42 2.36 1.79 1.32 18.39%
P/EPS 6.76 6.31 9.75 9.66 9.26 8.07 6.16 6.39%
EY 14.80 15.84 10.26 10.35 10.80 12.39 16.24 -6.00%
DY 4.24 0.00 1.03 1.37 2.13 0.00 1.90 70.85%
P/NAPS 2.25 2.28 3.18 3.40 3.45 2.95 1.41 36.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 24/05/07 26/02/07 -
Price 1.65 1.78 1.58 1.95 1.78 1.66 1.24 -
P/RPS 1.70 1.72 1.88 2.42 2.24 2.06 2.60 -24.68%
P/EPS 6.76 7.44 7.90 9.66 8.77 9.30 12.12 -32.26%
EY 14.80 13.44 12.66 10.35 11.40 10.75 8.25 47.69%
DY 4.24 0.00 1.27 1.37 2.25 0.00 0.97 167.57%
P/NAPS 2.25 2.69 2.58 3.40 3.26 3.40 2.78 -13.16%

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