[COASTAL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.55%
YoY- 72.27%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 675,255 622,753 570,739 527,059 466,079 426,155 352,006 54.20%
PBT 200,169 199,398 193,984 179,043 163,372 140,557 114,345 45.10%
Tax 709 -153 -423 -788 -657 -557 221 117.06%
NP 200,878 199,245 193,561 178,255 162,715 140,000 114,566 45.25%
-
NP to SH 200,878 199,245 193,561 178,255 162,715 140,000 114,566 45.25%
-
Tax Rate -0.35% 0.08% 0.22% 0.44% 0.40% 0.40% -0.19% -
Total Cost 474,377 423,508 377,178 348,804 303,364 286,155 237,440 58.42%
-
Net Worth 602,399 548,262 533,851 487,346 458,045 407,881 369,245 38.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,121 18,121 18,121 10,623 10,623 10,623 10,623 42.62%
Div Payout % 9.02% 9.09% 9.36% 5.96% 6.53% 7.59% 9.27% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 602,399 548,262 533,851 487,346 458,045 407,881 369,245 38.46%
NOSH 362,389 362,391 362,424 362,393 360,921 360,255 354,124 1.54%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.75% 31.99% 33.91% 33.82% 34.91% 32.85% 32.55% -
ROE 33.35% 36.34% 36.26% 36.58% 35.52% 34.32% 31.03% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 186.33 171.85 157.48 145.44 129.14 118.29 99.40 51.85%
EPS 55.43 54.98 53.41 49.19 45.08 38.86 32.35 43.04%
DPS 5.00 5.00 5.00 2.93 2.94 2.95 3.00 40.44%
NAPS 1.6623 1.5129 1.473 1.3448 1.2691 1.1322 1.0427 36.35%
Adjusted Per Share Value based on latest NOSH - 362,393
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 122.98 113.41 103.94 95.99 84.88 77.61 64.11 54.20%
EPS 36.58 36.29 35.25 32.46 29.63 25.50 20.86 45.26%
DPS 3.30 3.30 3.30 1.93 1.93 1.93 1.93 42.84%
NAPS 1.0971 0.9985 0.9722 0.8875 0.8342 0.7428 0.6725 38.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.64 1.71 1.71 1.82 1.46 1.42 1.29 -
P/RPS 0.88 1.00 1.09 1.25 1.13 1.20 1.30 -22.85%
P/EPS 2.96 3.11 3.20 3.70 3.24 3.65 3.99 -18.00%
EY 33.80 32.15 31.23 27.03 30.88 27.37 25.08 21.94%
DY 3.05 2.92 2.92 1.61 2.02 2.08 2.33 19.60%
P/NAPS 0.99 1.13 1.16 1.35 1.15 1.25 1.24 -13.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 -
Price 2.03 1.74 1.65 1.56 1.55 1.46 1.45 -
P/RPS 1.09 1.01 1.05 1.07 1.20 1.23 1.46 -17.65%
P/EPS 3.66 3.16 3.09 3.17 3.44 3.76 4.48 -12.57%
EY 27.31 31.60 32.37 31.53 29.09 26.62 22.31 14.39%
DY 2.46 2.87 3.03 1.88 1.90 2.02 2.07 12.16%
P/NAPS 1.22 1.15 1.12 1.16 1.22 1.29 1.39 -8.30%

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