[COASTAL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.21%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 278,152 272,672 273,640 159,288 133,832 121,866 96,468 102.45%
PBT 72,066 72,074 67,920 38,532 35,152 34,590 29,572 80.99%
Tax -2,345 -2,444 -7,400 -4,326 -5,684 -4,554 -1,848 17.19%
NP 69,721 69,630 60,520 34,206 29,468 30,036 27,724 84.82%
-
NP to SH 69,721 69,630 60,520 34,218 29,444 30,000 27,688 84.98%
-
Tax Rate 3.25% 3.39% 10.90% 11.23% 16.17% 13.17% 6.25% -
Total Cost 208,430 203,042 213,120 125,082 104,364 91,830 68,744 109.34%
-
Net Worth 198,146 187,143 165,853 149,185 138,478 131,291 126,635 34.74%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 9,210 13,720 - 4,012 5,345 8,017 - -
Div Payout % 13.21% 19.70% - 11.73% 18.15% 26.73% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 198,146 187,143 165,853 149,185 138,478 131,291 126,635 34.74%
NOSH 345,383 343,004 339,237 334,346 334,084 334,075 334,396 2.17%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 25.07% 25.54% 22.12% 21.47% 22.02% 24.65% 28.74% -
ROE 35.19% 37.21% 36.49% 22.94% 21.26% 22.85% 21.86% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 80.53 79.50 80.66 47.64 40.06 36.48 28.85 98.12%
EPS 20.19 20.30 17.84 10.24 8.81 8.98 8.28 81.06%
DPS 2.67 4.00 0.00 1.20 1.60 2.40 0.00 -
NAPS 0.5737 0.5456 0.4889 0.4462 0.4145 0.393 0.3787 31.87%
Adjusted Per Share Value based on latest NOSH - 334,821
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.64 49.64 49.82 29.00 24.36 22.19 17.56 102.47%
EPS 12.69 12.68 11.02 6.23 5.36 5.46 5.04 84.97%
DPS 1.68 2.50 0.00 0.73 0.97 1.46 0.00 -
NAPS 0.3607 0.3407 0.3019 0.2716 0.2521 0.239 0.2305 34.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.95 1.88 1.44 0.63 0.43 0.34 0.31 -
P/RPS 2.42 2.36 1.79 1.32 1.07 0.93 1.07 72.21%
P/EPS 9.66 9.26 8.07 6.16 4.88 3.79 3.74 88.14%
EY 10.35 10.80 12.39 16.24 20.50 26.41 26.71 -46.81%
DY 1.37 2.13 0.00 1.90 3.72 7.06 0.00 -
P/NAPS 3.40 3.45 2.95 1.41 1.04 0.87 0.82 157.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 -
Price 1.95 1.78 1.66 1.24 0.49 0.44 0.33 -
P/RPS 2.42 2.24 2.06 2.60 1.22 1.21 1.14 65.09%
P/EPS 9.66 8.77 9.30 12.12 5.56 4.90 3.99 80.20%
EY 10.35 11.40 10.75 8.25 17.99 20.41 25.09 -44.55%
DY 1.37 2.25 0.00 0.97 3.27 5.45 0.00 -
P/NAPS 3.40 3.26 3.40 2.78 1.18 1.12 0.87 147.90%

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