[COASTAL] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.05%
YoY- 132.1%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 559,522 350,202 340,440 272,672 121,866 68,774 60,144 44.99%
PBT 183,208 121,984 85,966 72,074 34,590 11,220 17,678 47.63%
Tax -46 -514 -308 -2,444 -4,554 -1,398 -2,542 -48.74%
NP 183,162 121,470 85,658 69,630 30,036 9,822 15,136 51.49%
-
NP to SH 183,162 121,470 85,658 69,630 30,000 9,866 15,136 51.49%
-
Tax Rate 0.03% 0.42% 0.36% 3.39% 13.17% 12.46% 14.38% -
Total Cost 376,360 228,732 254,782 203,042 91,830 58,952 45,008 42.44%
-
Net Worth 533,829 368,616 257,254 187,143 131,291 105,592 98,497 32.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 36,240 21,211 24,553 13,720 8,017 - - -
Div Payout % 19.79% 17.46% 28.67% 19.70% 26.73% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 533,829 368,616 257,254 187,143 131,291 105,592 98,497 32.51%
NOSH 362,409 353,521 350,769 343,004 334,075 333,310 66,796 32.54%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 32.74% 34.69% 25.16% 25.54% 24.65% 14.28% 25.17% -
ROE 34.31% 32.95% 33.30% 37.21% 22.85% 9.34% 15.37% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 154.39 99.06 97.06 79.50 36.48 20.63 90.04 9.39%
EPS 50.54 34.36 24.42 20.30 8.98 2.96 22.66 14.29%
DPS 10.00 6.00 7.00 4.00 2.40 0.00 0.00 -
NAPS 1.473 1.0427 0.7334 0.5456 0.393 0.3168 1.4746 -0.01%
Adjusted Per Share Value based on latest NOSH - 346,566
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 101.75 63.69 61.91 49.59 22.16 12.51 10.94 44.99%
EPS 33.31 22.09 15.58 12.66 5.46 1.79 2.75 51.51%
DPS 6.59 3.86 4.47 2.50 1.46 0.00 0.00 -
NAPS 0.9708 0.6704 0.4678 0.3403 0.2388 0.192 0.1791 32.52%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.71 1.29 1.65 1.88 0.34 0.34 0.46 -
P/RPS 1.11 1.30 1.70 2.36 0.93 1.65 0.51 13.83%
P/EPS 3.38 3.75 6.76 9.26 3.79 11.49 2.03 8.86%
EY 29.56 26.64 14.80 10.80 26.41 8.71 49.26 -8.15%
DY 5.85 4.65 4.24 2.13 7.06 0.00 0.00 -
P/NAPS 1.16 1.24 2.25 3.45 0.87 1.07 0.31 24.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 25/08/08 24/08/07 24/08/06 29/08/05 26/08/04 -
Price 1.65 1.45 1.65 1.78 0.44 0.38 0.47 -
P/RPS 1.07 1.46 1.70 2.24 1.21 1.84 0.52 12.77%
P/EPS 3.26 4.22 6.76 8.77 4.90 12.84 2.07 7.85%
EY 30.63 23.70 14.80 11.40 20.41 7.79 48.21 -7.27%
DY 6.06 4.14 4.24 2.25 5.45 0.00 0.00 -
P/NAPS 1.12 1.39 2.25 3.26 1.12 1.20 0.32 23.20%

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