[COASTAL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.2%
YoY- 159.7%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 324,247 312,819 290,363 267,636 234,799 203,689 159,396 60.61%
PBT 77,979 75,030 71,033 66,332 57,388 48,233 38,646 59.74%
Tax -668 91 -1,736 -1,850 -3,299 -5,742 -4,354 -71.37%
NP 77,311 75,121 69,297 64,482 54,089 42,491 34,292 72.02%
-
NP to SH 77,311 75,121 69,297 64,512 54,119 42,512 34,304 71.98%
-
Tax Rate 0.86% -0.12% 2.44% 2.79% 5.75% 11.90% 11.27% -
Total Cost 246,936 237,698 221,066 203,154 180,710 161,198 125,104 57.41%
-
Net Worth 257,514 232,281 214,779 200,519 189,086 165,853 149,431 43.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,289 6,931 6,931 6,931 6,931 4,005 4,005 111.30%
Div Payout % 15.90% 9.23% 10.00% 10.74% 12.81% 9.42% 11.68% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 257,514 232,281 214,779 200,519 189,086 165,853 149,431 43.78%
NOSH 351,123 350,401 349,917 349,520 346,566 339,237 334,821 3.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.84% 24.01% 23.87% 24.09% 23.04% 20.86% 21.51% -
ROE 30.02% 32.34% 32.26% 32.17% 28.62% 25.63% 22.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 92.35 89.27 82.98 76.57 67.75 60.04 47.61 55.59%
EPS 22.02 21.44 19.80 18.46 15.62 12.53 10.25 66.57%
DPS 3.50 2.00 1.98 1.98 2.00 1.20 1.20 104.27%
NAPS 0.7334 0.6629 0.6138 0.5737 0.5456 0.4889 0.4463 39.29%
Adjusted Per Share Value based on latest NOSH - 349,520
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.03 56.95 52.86 48.72 42.75 37.08 29.02 60.60%
EPS 14.07 13.68 12.62 11.74 9.85 7.74 6.25 71.85%
DPS 2.24 1.26 1.26 1.26 1.26 0.73 0.73 111.30%
NAPS 0.4688 0.4229 0.391 0.3651 0.3442 0.3019 0.272 43.79%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.65 1.51 1.95 1.95 1.88 1.44 0.63 -
P/RPS 1.79 1.69 2.35 2.55 2.77 2.40 1.32 22.53%
P/EPS 7.49 7.04 9.85 10.56 12.04 11.49 6.15 14.05%
EY 13.34 14.20 10.16 9.47 8.31 8.70 16.26 -12.37%
DY 2.12 1.32 1.02 1.02 1.06 0.83 1.90 7.58%
P/NAPS 2.25 2.28 3.18 3.40 3.45 2.95 1.41 36.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 24/05/07 26/02/07 -
Price 1.65 1.78 1.58 1.95 1.78 1.66 1.24 -
P/RPS 1.79 1.99 1.90 2.55 2.63 2.76 2.60 -22.04%
P/EPS 7.49 8.30 7.98 10.56 11.40 13.25 12.10 -27.38%
EY 13.34 12.04 12.53 9.47 8.77 7.55 8.26 37.69%
DY 2.12 1.12 1.25 1.02 1.12 0.72 0.97 68.49%
P/NAPS 2.25 2.69 2.57 3.40 3.26 3.40 2.78 -13.16%

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