[COASTAL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 39.51%
YoY- 144.19%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 203,689 159,396 115,797 129,711 97,372 103,165 107,944 52.76%
PBT 48,233 38,646 28,316 28,227 19,259 16,542 17,802 94.46%
Tax -5,742 -4,354 -3,456 -2,133 -578 -551 -2,053 98.63%
NP 42,491 34,292 24,860 26,094 18,681 15,991 15,749 93.92%
-
NP to SH 42,512 34,304 24,841 26,080 18,694 16,013 15,772 93.79%
-
Tax Rate 11.90% 11.27% 12.21% 7.56% 3.00% 3.33% 11.53% -
Total Cost 161,198 125,104 90,937 103,617 78,691 87,174 92,195 45.18%
-
Net Worth 165,853 149,431 138,486 131,184 126,635 115,570 111,127 30.62%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 4,005 4,005 4,005 8,016 4,010 4,010 4,010 -0.08%
Div Payout % 9.42% 11.68% 16.13% 30.74% 21.45% 25.05% 25.43% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 165,853 149,431 138,486 131,184 126,635 115,570 111,127 30.62%
NOSH 339,237 334,821 334,103 333,801 334,396 332,289 334,216 0.99%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.86% 21.51% 21.47% 20.12% 19.19% 15.50% 14.59% -
ROE 25.63% 22.96% 17.94% 19.88% 14.76% 13.86% 14.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 60.04 47.61 34.66 38.86 29.12 31.05 32.30 51.23%
EPS 12.53 10.25 7.44 7.81 5.59 4.82 4.72 91.83%
DPS 1.20 1.20 1.20 2.40 1.20 1.20 1.20 0.00%
NAPS 0.4889 0.4463 0.4145 0.393 0.3787 0.3478 0.3325 29.33%
Adjusted Per Share Value based on latest NOSH - 333,801
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 37.10 29.03 21.09 23.62 17.73 18.79 19.66 52.76%
EPS 7.74 6.25 4.52 4.75 3.40 2.92 2.87 93.86%
DPS 0.73 0.73 0.73 1.46 0.73 0.73 0.73 0.00%
NAPS 0.302 0.2721 0.2522 0.2389 0.2306 0.2105 0.2024 30.60%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.44 0.63 0.43 0.34 0.31 0.38 0.38 -
P/RPS 2.40 1.32 1.24 0.87 1.06 1.22 1.18 60.59%
P/EPS 11.49 6.15 5.78 4.35 5.55 7.89 8.05 26.79%
EY 8.70 16.26 17.29 22.98 18.03 12.68 12.42 -21.14%
DY 0.83 1.90 2.79 7.06 3.87 3.16 3.16 -59.01%
P/NAPS 2.95 1.41 1.04 0.87 0.82 1.09 1.14 88.59%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 23/11/05 -
Price 1.66 1.24 0.49 0.44 0.33 0.32 0.40 -
P/RPS 2.76 2.60 1.41 1.13 1.13 1.03 1.24 70.55%
P/EPS 13.25 12.10 6.59 5.63 5.90 6.64 8.48 34.68%
EY 7.55 8.26 15.17 17.76 16.94 15.06 11.80 -25.76%
DY 0.72 0.97 2.45 5.45 3.64 3.75 3.00 -61.41%
P/NAPS 3.40 2.78 1.18 1.12 0.87 0.92 1.20 100.35%

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