[COASTAL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 19.3%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 760,960 666,520 629,136 420,237 314,864 278,152 133,832 33.56%
PBT 118,933 186,010 193,606 145,572 86,610 72,066 35,152 22.50%
Tax 1,337 -197 13 -658 516 -2,345 -5,684 -
NP 120,270 185,813 193,620 144,913 87,126 69,721 29,468 26.38%
-
NP to SH 120,270 185,813 193,620 144,913 87,126 69,721 29,444 26.40%
-
Tax Rate -1.12% 0.11% -0.01% 0.45% -0.60% 3.25% 16.17% -
Total Cost 640,689 480,706 435,516 275,324 227,737 208,430 104,364 35.27%
-
Net Worth 807,865 720,815 548,279 402,924 275,643 198,146 138,478 34.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 42,516 62,496 24,160 14,235 16,394 9,210 5,345 41.24%
Div Payout % 35.35% 33.63% 12.48% 9.82% 18.82% 13.21% 18.15% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 807,865 720,815 548,279 402,924 275,643 198,146 138,478 34.13%
NOSH 483,144 483,217 362,403 355,877 351,317 345,383 334,084 6.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.81% 27.88% 30.78% 34.48% 27.67% 25.07% 22.02% -
ROE 14.89% 25.78% 35.31% 35.97% 31.61% 35.19% 21.26% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 157.50 137.93 173.60 118.08 89.62 80.53 40.06 25.60%
EPS 24.89 38.45 53.43 40.72 24.80 20.19 8.81 18.87%
DPS 8.80 12.93 6.67 4.00 4.67 2.67 1.60 32.82%
NAPS 1.6721 1.4917 1.5129 1.1322 0.7846 0.5737 0.4145 26.14%
Adjusted Per Share Value based on latest NOSH - 360,255
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 138.54 121.34 114.54 76.51 57.32 50.64 24.36 33.56%
EPS 21.90 33.83 35.25 26.38 15.86 12.69 5.36 26.41%
DPS 7.74 11.38 4.40 2.59 2.98 1.68 0.97 41.31%
NAPS 1.4707 1.3123 0.9982 0.7335 0.5018 0.3607 0.2521 34.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 1.74 1.71 1.42 1.66 1.95 0.43 -
P/RPS 1.11 1.26 0.99 1.20 1.85 2.42 1.07 0.61%
P/EPS 7.03 4.52 3.20 3.49 6.69 9.66 4.88 6.26%
EY 14.22 22.10 31.24 28.68 14.94 10.35 20.50 -5.90%
DY 5.03 7.43 3.90 2.82 2.81 1.37 3.72 5.15%
P/NAPS 1.05 1.17 1.13 1.25 2.12 3.40 1.04 0.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 -
Price 2.00 1.92 1.74 1.46 0.96 1.95 0.49 -
P/RPS 1.27 1.39 1.00 1.24 1.07 2.42 1.22 0.67%
P/EPS 8.03 4.99 3.26 3.59 3.87 9.66 5.56 6.31%
EY 12.45 20.03 30.70 27.89 25.83 10.35 17.99 -5.94%
DY 4.40 6.74 3.83 2.74 4.86 1.37 3.27 5.06%
P/NAPS 1.20 1.29 1.15 1.29 1.22 3.40 1.18 0.28%

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