[COASTAL] QoQ 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- -11.33%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 150,901 140,077 94,939 80,162 110,977 65,928 79,354 53.31%
PBT 54,193 48,187 33,642 27,350 31,378 21,975 22,006 82.06%
Tax -163 -237 -673 416 -63 541 -131 15.63%
NP 54,030 47,950 32,969 27,766 31,315 22,516 21,875 82.42%
-
NP to SH 54,030 47,950 32,969 27,766 31,315 22,516 21,875 82.42%
-
Tax Rate 0.30% 0.49% 2.00% -1.52% 0.20% -2.46% 0.60% -
Total Cost 96,871 92,127 61,970 52,396 79,662 43,412 57,479 41.48%
-
Net Worth 458,045 407,881 369,245 345,152 307,895 276,464 257,514 46.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 10,623 - - - 12,289 -
Div Payout % - - 32.22% - - - 56.18% -
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 458,045 407,881 369,245 345,152 307,895 276,464 257,514 46.65%
NOSH 360,921 360,255 354,124 352,808 352,646 352,363 351,123 1.84%
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 35.80% 34.23% 34.73% 34.64% 28.22% 34.15% 27.57% -
ROE 11.80% 11.76% 8.93% 8.04% 10.17% 8.14% 8.49% -
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 41.81 38.88 26.81 22.72 31.47 18.71 22.60 50.53%
EPS 14.97 13.31 9.31 7.87 8.88 6.39 6.23 79.11%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.50 -
NAPS 1.2691 1.1322 1.0427 0.9783 0.8731 0.7846 0.7334 43.99%
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 27.48 25.51 17.29 14.60 20.21 12.01 14.45 53.31%
EPS 9.84 8.73 6.00 5.06 5.70 4.10 3.98 82.54%
DPS 0.00 0.00 1.93 0.00 0.00 0.00 2.24 -
NAPS 0.8342 0.7428 0.6725 0.6286 0.5607 0.5035 0.469 46.64%
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 3.49 3.65 4.81 2.99 2.19 8.87 7.30 -38.77%
P/EPS 9.75 10.67 13.86 8.64 7.77 25.98 26.48 -48.53%
EY 10.25 9.37 7.22 11.57 12.87 3.85 3.78 94.10%
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.12 -
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 3.71 3.75 5.41 5.11 2.10 5.13 7.30 -36.23%
P/EPS 10.35 10.97 15.57 14.74 7.43 15.02 26.48 -46.45%
EY 9.66 9.12 6.42 6.78 13.45 6.66 3.78 86.60%
DY 0.00 0.00 2.07 0.00 0.00 0.00 2.12 -
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