[COASTAL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 5.74%

YoY- 50.79%

Quarter Report

Coastal 2nd Quarter 2010.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	623,856	787,170	779,358	559,522	350,202	340,440	272,672	14.77%
YoY %	-20.75%	1.00%	39.29%	59.77%	2.87%	24.85%	-	-
Horiz. %	228.79%	288.69%	285.82%	205.20%	128.43%	124.85%	100.00%	-
PBT	126,310	120,208	205,896	183,208	121,984	85,966	72,074	9.79%
YoY %	5.08%	-41.62%	12.38%	50.19%	41.90%	19.27%	-	-
Horiz. %	175.25%	166.78%	285.67%	254.19%	169.25%	119.27%	100.00%	-
Tax	-34	-862	-490	-46	-514	-308	-2,444	-50.92%
YoY %	96.06%	-75.92%	-965.22%	91.05%	-66.88%	87.40%	-	-
Horiz. %	1.39%	35.27%	20.05%	1.88%	21.03%	12.60%	100.00%	-
NP	126,276	119,346	205,406	183,162	121,470	85,658	69,630	10.42%
YoY %	5.81%	-41.90%	12.14%	50.79%	41.81%	23.02%	-	-
Horiz. %	181.35%	171.40%	295.00%	263.05%	174.45%	123.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,276	119,346	205,406	183,162	121,470	85,658	69,630	10.42%
YoY %	5.81%	-41.90%	12.14%	50.79%	41.81%	23.02%	-	-
Horiz. %	181.35%	171.40%	295.00%	263.05%	174.45%	123.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.03%	0.72%	0.24%	0.03%	0.42%	0.36%	3.39%	-
YoY %	-95.83%	200.00%	700.00%	-92.86%	16.67%	-89.38%	-	-
Horiz. %	0.88%	21.24%	7.08%	0.88%	12.39%	10.62%	100.00%	-
Total Cost	497,580	667,824	573,952	376,360	228,732	254,782	203,042	16.09%
YoY %	-25.49%	16.36%	52.50%	64.54%	-10.22%	25.48%	-	-
Horiz. %	245.06%	328.91%	282.68%	185.36%	112.65%	125.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	907,457	814,693	675,977	533,829	368,616	257,254	187,143	30.06%
YoY %	11.39%	20.52%	26.63%	44.82%	43.29%	37.46%	-	-
Horiz. %	484.90%	435.33%	361.21%	285.25%	196.97%	137.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	27,052	36,721	39,863	36,240	21,211	24,553	13,720	11.96%
YoY %	-26.33%	-7.88%	10.00%	70.85%	-13.61%	78.96%	-	-
Horiz. %	197.17%	267.65%	290.55%	264.14%	154.60%	178.96%	100.00%	-
Div Payout %	21.42%	30.77%	19.41%	19.79%	17.46%	28.67%	19.70%	-
YoY %	-30.39%	58.53%	-1.92%	13.34%	-39.10%	45.53%	-	-
Horiz. %	108.73%	156.19%	98.53%	100.46%	88.63%	145.53%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	907,457	814,693	675,977	533,829	368,616	257,254	187,143	30.06%
YoY %	11.39%	20.52%	26.63%	44.82%	43.29%	37.46%	-	-
Horiz. %	484.90%	435.33%	361.21%	285.25%	196.97%	137.46%	100.00%	-
NOSH	483,075	483,182	362,395	362,409	353,521	350,769	343,004	5.86%
YoY %	-0.02%	33.33%	-0.00%	2.51%	0.78%	2.26%	-	-
Horiz. %	140.84%	140.87%	105.65%	105.66%	103.07%	102.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	20.24%	15.16%	26.36%	32.74%	34.69%	25.16%	25.54%	-
YoY %	33.51%	-42.49%	-19.49%	-5.62%	37.88%	-1.49%	-	-
Horiz. %	79.25%	59.36%	103.21%	128.19%	135.83%	98.51%	100.00%	-
ROE	13.92%	14.65%	30.39%	34.31%	32.95%	33.30%	37.21%	-
YoY %	-4.98%	-51.79%	-11.43%	4.13%	-1.05%	-10.51%	-	-
Horiz. %	37.41%	39.37%	81.67%	92.21%	88.55%	89.49%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	129.14	162.91	215.06	154.39	99.06	97.06	79.50	8.41%
YoY %	-20.73%	-24.25%	39.30%	55.86%	2.06%	22.09%	-	-
Horiz. %	162.44%	204.92%	270.52%	194.20%	124.60%	122.09%	100.00%	-
EPS	26.14	24.70	56.68	50.54	34.36	24.42	20.30	4.30%
YoY %	5.83%	-56.42%	12.15%	47.09%	40.70%	20.30%	-	-
Horiz. %	128.77%	121.67%	279.21%	248.97%	169.26%	120.30%	100.00%	-
DPS	5.60	7.60	11.00	10.00	6.00	7.00	4.00	5.76%
YoY %	-26.32%	-30.91%	10.00%	66.67%	-14.29%	75.00%	-	-
Horiz. %	140.00%	190.00%	275.00%	250.00%	150.00%	175.00%	100.00%	-
NAPS	1.8785	1.6861	1.8653	1.473	1.0427	0.7334	0.5456	22.85%
YoY %	11.41%	-9.61%	26.63%	41.27%	42.17%	34.42%	-	-
Horiz. %	344.30%	309.04%	341.88%	269.98%	191.11%	134.42%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 362,424
RPS	113.62	143.36	141.94	101.90	63.78	62.00	49.66	14.77%
YoY %	-20.74%	1.00%	39.29%	59.77%	2.87%	24.85%	-	-
Horiz. %	228.80%	288.68%	285.82%	205.20%	128.43%	124.85%	100.00%	-
EPS	23.00	21.74	37.41	33.36	22.12	15.60	12.68	10.42%
YoY %	5.80%	-41.89%	12.14%	50.81%	41.79%	23.03%	-	-
Horiz. %	181.39%	171.45%	295.03%	263.09%	174.45%	123.03%	100.00%	-
DPS	4.93	6.69	7.26	6.60	3.86	4.47	2.50	11.97%
YoY %	-26.31%	-7.85%	10.00%	70.98%	-13.65%	78.80%	-	-
Horiz. %	197.20%	267.60%	290.40%	264.00%	154.40%	178.80%	100.00%	-
NAPS	1.6526	1.4837	1.2311	0.9722	0.6713	0.4685	0.3408	30.06%
YoY %	11.38%	20.52%	26.63%	44.82%	43.29%	37.47%	-	-
Horiz. %	484.92%	435.36%	361.24%	285.27%	196.98%	137.47%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.16	1.88	2.62	1.71	1.29	1.65	1.88	-
P/RPS	1.67	1.15	1.22	1.11	1.30	1.70	2.36	-5.59%
YoY %	45.22%	-5.74%	9.91%	-14.62%	-23.53%	-27.97%	-	-
Horiz. %	70.76%	48.73%	51.69%	47.03%	55.08%	72.03%	100.00%	-
P/EPS	8.26	7.61	4.62	3.38	3.75	6.76	9.26	-1.88%
YoY %	8.54%	64.72%	36.69%	-9.87%	-44.53%	-27.00%	-	-
Horiz. %	89.20%	82.18%	49.89%	36.50%	40.50%	73.00%	100.00%	-
EY	12.10	13.14	21.63	29.56	26.64	14.80	10.80	1.91%
YoY %	-7.91%	-39.25%	-26.83%	10.96%	80.00%	37.04%	-	-
Horiz. %	112.04%	121.67%	200.28%	273.70%	246.67%	137.04%	100.00%	-
DY	2.59	4.04	4.20	5.85	4.65	4.24	2.13	3.30%
YoY %	-35.89%	-3.81%	-28.21%	25.81%	9.67%	99.06%	-	-
Horiz. %	121.60%	189.67%	197.18%	274.65%	218.31%	199.06%	100.00%	-
P/NAPS	1.15	1.11	1.40	1.16	1.24	2.25	3.45	-16.71%
YoY %	3.60%	-20.71%	20.69%	-6.45%	-44.89%	-34.78%	-	-
Horiz. %	33.33%	32.17%	40.58%	33.62%	35.94%	65.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/13	27/08/12	23/08/11	24/08/10	24/08/09	25/08/08	24/08/07	-
Price	2.75	1.87	2.04	1.65	1.45	1.65	1.78	-
P/RPS	2.13	1.15	0.95	1.07	1.46	1.70	2.24	-0.83%
YoY %	85.22%	21.05%	-11.21%	-26.71%	-14.12%	-24.11%	-	-
Horiz. %	95.09%	51.34%	42.41%	47.77%	65.18%	75.89%	100.00%	-
P/EPS	10.52	7.57	3.60	3.26	4.22	6.76	8.77	3.07%
YoY %	38.97%	110.28%	10.43%	-22.75%	-37.57%	-22.92%	-	-
Horiz. %	119.95%	86.32%	41.05%	37.17%	48.12%	77.08%	100.00%	-
EY	9.51	13.21	27.78	30.63	23.70	14.80	11.40	-2.97%
YoY %	-28.01%	-52.45%	-9.30%	29.24%	60.14%	29.82%	-	-
Horiz. %	83.42%	115.88%	243.68%	268.68%	207.89%	129.82%	100.00%	-
DY	2.04	4.06	5.39	6.06	4.14	4.24	2.25	-1.61%
YoY %	-49.75%	-24.68%	-11.06%	46.38%	-2.36%	88.44%	-	-
Horiz. %	90.67%	180.44%	239.56%	269.33%	184.00%	188.44%	100.00%	-
P/NAPS	1.46	1.11	1.09	1.12	1.39	2.25	3.26	-12.51%
YoY %	31.53%	1.83%	-2.68%	-19.42%	-38.22%	-30.98%	-	-
Horiz. %	44.79%	34.05%	33.44%	34.36%	42.64%	69.02%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos