[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 78.95%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 279,761 141,142 466,058 315,178 175,101 80,162 348,059 -13.58%
PBT 91,604 43,021 163,107 109,179 60,992 27,350 96,514 -3.43%
Tax -23 285 -664 -494 -257 416 257 -
NP 91,581 43,306 162,443 108,685 60,735 27,766 96,771 -3.61%
-
NP to SH 91,581 43,306 162,443 108,685 60,735 27,766 96,771 -3.61%
-
Tax Rate 0.03% -0.66% 0.41% 0.45% 0.42% -1.52% -0.27% -
Total Cost 188,180 97,836 303,615 206,493 114,366 52,396 251,288 -17.57%
-
Net Worth 533,829 487,346 453,430 402,924 368,616 345,152 307,039 44.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 18,120 - 10,714 10,676 10,605 - 12,311 29.48%
Div Payout % 19.79% - 6.60% 9.82% 17.46% - 12.72% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 533,829 487,346 453,430 402,924 368,616 345,152 307,039 44.73%
NOSH 362,409 362,393 357,144 355,877 353,521 352,808 351,746 2.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.74% 30.68% 34.85% 34.48% 34.69% 34.64% 27.80% -
ROE 17.16% 8.89% 35.83% 26.97% 16.48% 8.04% 31.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.19 38.95 130.50 88.56 49.53 22.72 98.95 -15.29%
EPS 25.27 11.95 45.48 30.54 17.18 7.87 27.51 -5.51%
DPS 5.00 0.00 3.00 3.00 3.00 0.00 3.50 26.92%
NAPS 1.473 1.3448 1.2696 1.1322 1.0427 0.9783 0.8729 41.87%
Adjusted Per Share Value based on latest NOSH - 360,255
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.95 25.70 84.88 57.40 31.89 14.60 63.39 -13.58%
EPS 16.68 7.89 29.58 19.79 11.06 5.06 17.62 -3.59%
DPS 3.30 0.00 1.95 1.94 1.93 0.00 2.24 29.56%
NAPS 0.9722 0.8875 0.8258 0.7338 0.6713 0.6286 0.5592 44.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.71 1.82 1.46 1.42 1.29 0.68 0.69 -
P/RPS 2.22 4.67 1.12 1.60 2.60 2.99 0.70 116.31%
P/EPS 6.77 15.23 3.21 4.65 7.51 8.64 2.51 94.11%
EY 14.78 6.57 31.15 21.51 13.32 11.57 39.87 -48.48%
DY 2.92 0.00 2.05 2.11 2.33 0.00 5.07 -30.84%
P/NAPS 1.16 1.35 1.15 1.25 1.24 0.70 0.79 29.27%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 -
Price 1.65 1.56 1.55 1.46 1.45 1.16 0.66 -
P/RPS 2.14 4.01 1.19 1.65 2.93 5.11 0.67 117.34%
P/EPS 6.53 13.05 3.41 4.78 8.44 14.74 2.40 95.25%
EY 15.32 7.66 29.34 20.92 11.85 6.78 41.68 -48.78%
DY 3.03 0.00 1.94 2.05 2.07 0.00 5.30 -31.18%
P/NAPS 1.12 1.16 1.22 1.29 1.39 1.19 0.76 29.59%

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