[COASTAL] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 16.74%
YoY- 23.47%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 159,396 115,797 129,711 97,372 103,165 107,944 69,431 73.76%
PBT 38,646 28,316 28,227 19,259 16,542 17,802 12,017 117.41%
Tax -4,354 -3,456 -2,133 -578 -551 -2,053 -1,355 117.29%
NP 34,292 24,860 26,094 18,681 15,991 15,749 10,662 117.42%
-
NP to SH 34,304 24,841 26,080 18,694 16,013 15,772 10,680 117.23%
-
Tax Rate 11.27% 12.21% 7.56% 3.00% 3.33% 11.53% 11.28% -
Total Cost 125,104 90,937 103,617 78,691 87,174 92,195 58,769 65.25%
-
Net Worth 149,431 138,486 131,184 126,635 115,570 111,127 104,393 26.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 4,005 4,005 8,016 4,010 4,010 4,010 - -
Div Payout % 11.68% 16.13% 30.74% 21.45% 25.05% 25.43% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 149,431 138,486 131,184 126,635 115,570 111,127 104,393 26.92%
NOSH 334,821 334,103 333,801 334,396 332,289 334,216 329,523 1.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 21.51% 21.47% 20.12% 19.19% 15.50% 14.59% 15.36% -
ROE 22.96% 17.94% 19.88% 14.76% 13.86% 14.19% 10.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.61 34.66 38.86 29.12 31.05 32.30 21.07 71.94%
EPS 10.25 7.44 7.81 5.59 4.82 4.72 3.24 115.05%
DPS 1.20 1.20 2.40 1.20 1.20 1.20 0.00 -
NAPS 0.4463 0.4145 0.393 0.3787 0.3478 0.3325 0.3168 25.59%
Adjusted Per Share Value based on latest NOSH - 334,396
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 29.02 21.08 23.61 17.73 18.78 19.65 12.64 73.77%
EPS 6.25 4.52 4.75 3.40 2.92 2.87 1.94 117.66%
DPS 0.73 0.73 1.46 0.73 0.73 0.73 0.00 -
NAPS 0.272 0.2521 0.2388 0.2305 0.2104 0.2023 0.1901 26.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.63 0.43 0.34 0.31 0.38 0.38 0.34 -
P/RPS 1.32 1.24 0.87 1.06 1.22 1.18 1.61 -12.36%
P/EPS 6.15 5.78 4.35 5.55 7.89 8.05 10.49 -29.88%
EY 16.26 17.29 22.98 18.03 12.68 12.42 9.53 42.64%
DY 1.90 2.79 7.06 3.87 3.16 3.16 0.00 -
P/NAPS 1.41 1.04 0.87 0.82 1.09 1.14 1.07 20.13%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 23/11/05 29/08/05 -
Price 1.24 0.49 0.44 0.33 0.32 0.40 0.38 -
P/RPS 2.60 1.41 1.13 1.13 1.03 1.24 1.80 27.69%
P/EPS 12.10 6.59 5.63 5.90 6.64 8.48 11.72 2.14%
EY 8.26 15.17 17.76 16.94 15.06 11.80 8.53 -2.11%
DY 0.97 2.45 5.45 3.64 3.75 3.00 0.00 -
P/NAPS 2.78 1.18 1.12 0.87 0.92 1.20 1.20 74.81%

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