[COASTAL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 22.2%
YoY- 70.0%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 570,739 527,059 466,079 426,155 352,006 336,421 347,125 39.43%
PBT 193,984 179,043 163,372 140,557 114,345 102,709 96,336 59.66%
Tax -423 -788 -657 -557 221 763 324 -
NP 193,561 178,255 162,715 140,000 114,566 103,472 96,660 59.07%
-
NP to SH 193,561 178,255 162,715 140,000 114,566 103,472 96,660 59.07%
-
Tax Rate 0.22% 0.44% 0.40% 0.40% -0.19% -0.74% -0.34% -
Total Cost 377,178 348,804 303,364 286,155 237,440 232,949 250,465 31.47%
-
Net Worth 533,851 487,346 458,045 407,881 369,245 345,152 307,895 44.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 18,121 10,623 10,623 10,623 10,623 12,289 12,289 29.64%
Div Payout % 9.36% 5.96% 6.53% 7.59% 9.27% 11.88% 12.71% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 533,851 487,346 458,045 407,881 369,245 345,152 307,895 44.47%
NOSH 362,424 362,393 360,921 360,255 354,124 352,808 352,646 1.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 33.91% 33.82% 34.91% 32.85% 32.55% 30.76% 27.85% -
ROE 36.26% 36.58% 35.52% 34.32% 31.03% 29.98% 31.39% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 157.48 145.44 129.14 118.29 99.40 95.36 98.43 36.91%
EPS 53.41 49.19 45.08 38.86 32.35 29.33 27.41 56.19%
DPS 5.00 2.93 2.94 2.95 3.00 3.50 3.50 26.92%
NAPS 1.473 1.3448 1.2691 1.1322 1.0427 0.9783 0.8731 41.85%
Adjusted Per Share Value based on latest NOSH - 360,255
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 103.79 95.85 84.76 77.50 64.02 61.18 63.13 39.42%
EPS 35.20 32.42 29.59 25.46 20.83 18.82 17.58 59.06%
DPS 3.30 1.93 1.93 1.93 1.93 2.23 2.23 29.95%
NAPS 0.9709 0.8863 0.833 0.7418 0.6715 0.6277 0.5599 44.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.71 1.82 1.46 1.42 1.29 0.68 0.69 -
P/RPS 1.09 1.25 1.13 1.20 1.30 0.71 0.70 34.45%
P/EPS 3.20 3.70 3.24 3.65 3.99 2.32 2.52 17.31%
EY 31.23 27.03 30.88 27.37 25.08 43.13 39.72 -14.85%
DY 2.92 1.61 2.02 2.08 2.33 5.15 5.07 -30.84%
P/NAPS 1.16 1.35 1.15 1.25 1.24 0.70 0.79 29.27%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 -
Price 1.65 1.56 1.55 1.46 1.45 1.16 0.66 -
P/RPS 1.05 1.07 1.20 1.23 1.46 1.22 0.67 35.03%
P/EPS 3.09 3.17 3.44 3.76 4.48 3.96 2.41 18.07%
EY 32.37 31.53 29.09 26.62 22.31 25.28 41.53 -15.34%
DY 3.03 1.88 1.90 2.02 2.07 3.02 5.30 -31.18%
P/NAPS 1.12 1.16 1.22 1.29 1.39 1.19 0.76 29.59%

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