[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 20.92%
YoY- 38.49%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 348,059 314,864 340,440 363,464 291,757 278,152 272,672 17.58%
PBT 96,514 86,610 85,966 83,908 71,090 72,066 72,074 21.38%
Tax 257 516 -308 -92 -1,773 -2,345 -2,444 -
NP 96,771 87,126 85,658 83,816 69,317 69,721 69,630 24.41%
-
NP to SH 96,771 87,126 85,658 83,816 69,317 69,721 69,630 24.41%
-
Tax Rate -0.27% -0.60% 0.36% 0.11% 2.49% 3.25% 3.39% -
Total Cost 251,288 227,737 254,782 279,648 222,440 208,430 203,042 15.19%
-
Net Worth 307,039 275,643 257,254 232,281 212,499 198,146 187,143 38.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,311 16,394 24,553 - 6,929 9,210 13,720 -6.93%
Div Payout % 12.72% 18.82% 28.67% - 10.00% 13.21% 19.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 307,039 275,643 257,254 232,281 212,499 198,146 187,143 38.89%
NOSH 351,746 351,317 350,769 350,401 346,485 345,383 343,004 1.68%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 27.80% 27.67% 25.16% 23.06% 23.76% 25.07% 25.54% -
ROE 31.52% 31.61% 33.30% 36.08% 32.62% 35.19% 37.21% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.95 89.62 97.06 103.73 84.20 80.53 79.50 15.63%
EPS 27.51 24.80 24.42 23.92 20.00 20.19 20.30 22.34%
DPS 3.50 4.67 7.00 0.00 2.00 2.67 4.00 -8.48%
NAPS 0.8729 0.7846 0.7334 0.6629 0.6133 0.5737 0.5456 36.59%
Adjusted Per Share Value based on latest NOSH - 350,401
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.30 57.26 61.91 66.10 53.06 50.58 49.59 17.58%
EPS 17.60 15.84 15.58 15.24 12.61 12.68 12.66 24.43%
DPS 2.24 2.98 4.47 0.00 1.26 1.67 2.50 -7.02%
NAPS 0.5584 0.5013 0.4678 0.4224 0.3864 0.3603 0.3403 38.91%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.69 1.66 1.65 1.51 1.95 1.95 1.88 -
P/RPS 0.70 1.85 1.70 1.46 2.32 2.42 2.36 -55.36%
P/EPS 2.51 6.69 6.76 6.31 9.75 9.66 9.26 -57.95%
EY 39.87 14.94 14.80 15.84 10.26 10.35 10.80 137.91%
DY 5.07 2.81 4.24 0.00 1.03 1.37 2.13 77.80%
P/NAPS 0.79 2.12 2.25 2.28 3.18 3.40 3.45 -62.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 -
Price 0.66 0.96 1.65 1.78 1.58 1.95 1.78 -
P/RPS 0.67 1.07 1.70 1.72 1.88 2.42 2.24 -55.11%
P/EPS 2.40 3.87 6.76 7.44 7.90 9.66 8.77 -57.68%
EY 41.68 25.83 14.80 13.44 12.66 10.35 11.40 136.39%
DY 5.30 4.86 4.24 0.00 1.27 1.37 2.25 76.57%
P/NAPS 0.76 1.22 2.25 2.69 2.58 3.40 3.26 -61.95%

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