[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -71.31%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 466,058 315,178 175,101 80,162 348,059 236,148 170,220 95.35%
PBT 163,107 109,179 60,992 27,350 96,514 64,958 42,983 142.69%
Tax -664 -494 -257 416 257 387 -154 164.20%
NP 162,443 108,685 60,735 27,766 96,771 65,345 42,829 142.61%
-
NP to SH 162,443 108,685 60,735 27,766 96,771 65,345 42,829 142.61%
-
Tax Rate 0.41% 0.45% 0.42% -1.52% -0.27% -0.60% 0.36% -
Total Cost 303,615 206,493 114,366 52,396 251,288 170,803 127,391 78.14%
-
Net Worth 453,430 402,924 368,616 345,152 307,039 275,643 257,254 45.76%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,714 10,676 10,605 - 12,311 12,296 12,276 -8.65%
Div Payout % 6.60% 9.82% 17.46% - 12.72% 18.82% 28.67% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 453,430 402,924 368,616 345,152 307,039 275,643 257,254 45.76%
NOSH 357,144 355,877 353,521 352,808 351,746 351,317 350,769 1.20%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.85% 34.48% 34.69% 34.64% 27.80% 27.67% 25.16% -
ROE 35.83% 26.97% 16.48% 8.04% 31.52% 23.71% 16.65% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 130.50 88.56 49.53 22.72 98.95 67.22 48.53 93.02%
EPS 45.48 30.54 17.18 7.87 27.51 18.60 12.21 139.71%
DPS 3.00 3.00 3.00 0.00 3.50 3.50 3.50 -9.74%
NAPS 1.2696 1.1322 1.0427 0.9783 0.8729 0.7846 0.7334 44.02%
Adjusted Per Share Value based on latest NOSH - 352,808
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 84.88 57.40 31.89 14.60 63.39 43.01 31.00 95.35%
EPS 29.58 19.79 11.06 5.06 17.62 11.90 7.80 142.59%
DPS 1.95 1.94 1.93 0.00 2.24 2.24 2.24 -8.80%
NAPS 0.8258 0.7338 0.6713 0.6286 0.5592 0.502 0.4685 45.76%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.46 1.42 1.29 0.68 0.69 1.66 1.65 -
P/RPS 1.12 1.60 2.60 2.99 0.70 2.47 3.40 -52.20%
P/EPS 3.21 4.65 7.51 8.64 2.51 8.92 13.51 -61.53%
EY 31.15 21.51 13.32 11.57 39.87 11.20 7.40 160.02%
DY 2.05 2.11 2.33 0.00 5.07 2.11 2.12 -2.20%
P/NAPS 1.15 1.25 1.24 0.70 0.79 2.12 2.25 -35.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 24/11/08 25/08/08 -
Price 1.55 1.46 1.45 1.16 0.66 0.96 1.65 -
P/RPS 1.19 1.65 2.93 5.11 0.67 1.43 3.40 -50.24%
P/EPS 3.41 4.78 8.44 14.74 2.40 5.16 13.51 -59.96%
EY 29.34 20.92 11.85 6.78 41.68 19.38 7.40 149.87%
DY 1.94 2.05 2.07 0.00 5.30 3.65 2.12 -5.72%
P/NAPS 1.22 1.29 1.39 1.19 0.76 1.22 2.25 -33.43%

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