[COASTAL] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.1%
YoY- 67.86%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 629,136 559,522 564,568 466,058 420,237 350,202 320,648 56.66%
PBT 193,606 183,208 172,084 163,107 145,572 121,984 109,400 46.25%
Tax 13 -46 1,140 -664 -658 -514 1,664 -96.05%
NP 193,620 183,162 173,224 162,443 144,913 121,470 111,064 44.80%
-
NP to SH 193,620 183,162 173,224 162,443 144,913 121,470 111,064 44.80%
-
Tax Rate -0.01% 0.03% -0.66% 0.41% 0.45% 0.42% -1.52% -
Total Cost 435,516 376,360 391,344 303,615 275,324 228,732 209,584 62.76%
-
Net Worth 548,279 533,829 487,346 453,430 402,924 368,616 345,152 36.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 24,160 36,240 - 10,714 14,235 21,211 - -
Div Payout % 12.48% 19.79% - 6.60% 9.82% 17.46% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 548,279 533,829 487,346 453,430 402,924 368,616 345,152 36.10%
NOSH 362,403 362,409 362,393 357,144 355,877 353,521 352,808 1.80%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 30.78% 32.74% 30.68% 34.85% 34.48% 34.69% 34.64% -
ROE 35.31% 34.31% 35.54% 35.83% 35.97% 32.95% 32.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 173.60 154.39 155.79 130.50 118.08 99.06 90.88 53.89%
EPS 53.43 50.54 47.80 45.48 40.72 34.36 31.48 42.24%
DPS 6.67 10.00 0.00 3.00 4.00 6.00 0.00 -
NAPS 1.5129 1.473 1.3448 1.2696 1.1322 1.0427 0.9783 33.69%
Adjusted Per Share Value based on latest NOSH - 360,921
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.54 101.86 102.78 84.85 76.51 63.76 58.37 56.67%
EPS 35.25 33.35 31.54 29.57 26.38 22.11 20.22 44.80%
DPS 4.40 6.60 0.00 1.95 2.59 3.86 0.00 -
NAPS 0.9982 0.9719 0.8872 0.8255 0.7335 0.6711 0.6284 36.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.71 1.82 1.46 1.42 1.29 0.68 -
P/RPS 0.99 1.11 1.17 1.12 1.20 1.30 0.75 20.31%
P/EPS 3.20 3.38 3.81 3.21 3.49 3.75 2.16 29.92%
EY 31.24 29.56 26.26 31.15 28.68 26.64 46.29 -23.04%
DY 3.90 5.85 0.00 2.05 2.82 4.65 0.00 -
P/NAPS 1.13 1.16 1.35 1.15 1.25 1.24 0.70 37.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 -
Price 1.74 1.65 1.56 1.55 1.46 1.45 1.16 -
P/RPS 1.00 1.07 1.00 1.19 1.24 1.46 1.28 -15.16%
P/EPS 3.26 3.26 3.26 3.41 3.59 4.22 3.68 -7.75%
EY 30.70 30.63 30.64 29.34 27.89 23.70 27.14 8.55%
DY 3.83 6.06 0.00 1.94 2.74 4.14 0.00 -
P/NAPS 1.15 1.12 1.16 1.22 1.29 1.39 1.19 -2.25%

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