[COASTAL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.52%
YoY- 27.65%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 352,006 336,421 347,125 317,897 324,247 312,819 290,363 13.70%
PBT 114,345 102,709 96,336 81,941 77,979 75,030 71,033 37.39%
Tax 221 763 324 410 -668 91 -1,736 -
NP 114,566 103,472 96,660 82,351 77,311 75,121 69,297 39.86%
-
NP to SH 114,566 103,472 96,660 82,351 77,311 75,121 69,297 39.86%
-
Tax Rate -0.19% -0.74% -0.34% -0.50% 0.86% -0.12% 2.44% -
Total Cost 237,440 232,949 250,465 235,546 246,936 237,698 221,066 4.88%
-
Net Worth 369,245 345,152 307,895 276,464 257,514 232,281 214,779 43.55%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 10,623 12,289 12,289 12,289 12,289 6,931 6,931 32.96%
Div Payout % 9.27% 11.88% 12.71% 14.92% 15.90% 9.23% 10.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 369,245 345,152 307,895 276,464 257,514 232,281 214,779 43.55%
NOSH 354,124 352,808 352,646 352,363 351,123 350,401 349,917 0.80%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 32.55% 30.76% 27.85% 25.90% 23.84% 24.01% 23.87% -
ROE 31.03% 29.98% 31.39% 29.79% 30.02% 32.34% 32.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.40 95.36 98.43 90.22 92.35 89.27 82.98 12.80%
EPS 32.35 29.33 27.41 23.37 22.02 21.44 19.80 38.76%
DPS 3.00 3.50 3.50 3.50 3.50 2.00 1.98 31.95%
NAPS 1.0427 0.9783 0.8731 0.7846 0.7334 0.6629 0.6138 42.41%
Adjusted Per Share Value based on latest NOSH - 352,363
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 64.08 61.25 63.20 57.87 59.03 56.95 52.86 13.70%
EPS 20.86 18.84 17.60 14.99 14.07 13.68 12.62 39.84%
DPS 1.93 2.24 2.24 2.24 2.24 1.26 1.26 32.91%
NAPS 0.6722 0.6284 0.5605 0.5033 0.4688 0.4229 0.391 43.55%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.29 0.68 0.69 1.66 1.65 1.51 1.95 -
P/RPS 1.30 0.71 0.70 1.84 1.79 1.69 2.35 -32.63%
P/EPS 3.99 2.32 2.52 7.10 7.49 7.04 9.85 -45.28%
EY 25.08 43.13 39.72 14.08 13.34 14.20 10.16 82.75%
DY 2.33 5.15 5.07 2.11 2.12 1.32 1.02 73.53%
P/NAPS 1.24 0.70 0.79 2.12 2.25 2.28 3.18 -46.65%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 26/05/09 23/02/09 24/11/08 25/08/08 22/05/08 25/02/08 -
Price 1.45 1.16 0.66 0.96 1.65 1.78 1.58 -
P/RPS 1.46 1.22 0.67 1.06 1.79 1.99 1.90 -16.11%
P/EPS 4.48 3.96 2.41 4.11 7.49 8.30 7.98 -31.97%
EY 22.31 25.28 41.53 24.34 13.34 12.04 12.53 46.95%
DY 2.07 3.02 5.30 3.65 2.12 1.12 1.25 40.01%
P/NAPS 1.39 1.19 0.76 1.22 2.25 2.69 2.57 -33.64%

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