[COASTAL] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.37%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 719,134 703,293 785,173 689,943 675,255 622,753 570,739 16.60%
PBT 191,636 194,472 211,513 212,764 200,169 199,398 193,984 -0.80%
Tax -682 551 487 900 709 -153 -423 37.37%
NP 190,954 195,023 212,000 213,664 200,878 199,245 193,561 -0.89%
-
NP to SH 190,954 195,023 212,000 213,664 200,878 199,245 193,561 -0.89%
-
Tax Rate 0.36% -0.28% -0.23% -0.42% -0.35% 0.08% 0.22% -
Total Cost 528,180 508,270 573,173 476,279 474,377 423,508 377,178 25.09%
-
Net Worth 770,528 720,438 676,077 649,913 602,399 548,262 533,851 27.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 40,213 40,213 19,929 38,050 18,121 18,121 18,121 69.88%
Div Payout % 21.06% 20.62% 9.40% 17.81% 9.02% 9.09% 9.36% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 770,528 720,438 676,077 649,913 602,399 548,262 533,851 27.63%
NOSH 483,089 482,964 362,449 362,351 362,389 362,391 362,424 21.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.55% 27.73% 27.00% 30.97% 29.75% 31.99% 33.91% -
ROE 24.78% 27.07% 31.36% 32.88% 33.35% 36.34% 36.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 148.86 145.62 216.63 190.41 186.33 171.85 157.48 -3.67%
EPS 39.53 40.38 58.49 58.97 55.43 54.98 53.41 -18.13%
DPS 8.32 8.33 5.50 10.50 5.00 5.00 5.00 40.29%
NAPS 1.595 1.4917 1.8653 1.7936 1.6623 1.5129 1.473 5.43%
Adjusted Per Share Value based on latest NOSH - 362,351
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.97 128.08 142.99 125.65 122.98 113.41 103.94 16.61%
EPS 34.78 35.52 38.61 38.91 36.58 36.29 35.25 -0.88%
DPS 7.32 7.32 3.63 6.93 3.30 3.30 3.30 69.83%
NAPS 1.4033 1.312 1.2313 1.1836 1.0971 0.9985 0.9722 27.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.93 1.74 2.62 2.27 1.64 1.71 1.71 -
P/RPS 1.30 1.19 1.21 1.19 0.88 1.00 1.09 12.42%
P/EPS 4.88 4.31 4.48 3.85 2.96 3.11 3.20 32.38%
EY 20.48 23.21 22.32 25.98 33.80 32.15 31.23 -24.46%
DY 4.31 4.79 2.10 4.63 3.05 2.92 2.92 29.54%
P/NAPS 1.21 1.17 1.40 1.27 0.99 1.13 1.16 2.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 -
Price 2.40 1.92 2.04 2.72 2.03 1.74 1.65 -
P/RPS 1.61 1.32 0.94 1.43 1.09 1.01 1.05 32.86%
P/EPS 6.07 4.75 3.49 4.61 3.66 3.16 3.09 56.65%
EY 16.47 21.03 28.67 21.68 27.31 31.60 32.37 -36.18%
DY 3.47 4.34 2.70 3.86 2.46 2.87 3.03 9.43%
P/NAPS 1.50 1.29 1.09 1.52 1.22 1.15 1.12 21.43%

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