[COASTAL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 16.21%
YoY- 113.42%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 466,058 348,059 291,757 159,288 103,165 69,558 61,083 40.26%
PBT 163,107 96,514 71,090 38,532 16,571 15,572 15,651 47.74%
Tax -664 257 -1,773 -4,326 -564 -1,751 -1,731 -14.74%
NP 162,443 96,771 69,317 34,206 16,007 13,821 13,920 50.55%
-
NP to SH 162,443 96,771 69,317 34,218 16,033 13,821 13,920 50.55%
-
Tax Rate 0.41% -0.27% 2.49% 11.23% 3.40% 11.24% 11.06% -
Total Cost 303,615 251,288 222,440 125,082 87,158 55,737 47,163 36.35%
-
Net Worth 453,430 307,039 212,499 149,185 116,463 103,249 79,806 33.54%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 10,714 12,311 6,929 4,012 4,011 26,696 4,708 14.67%
Div Payout % 6.60% 12.72% 10.00% 11.73% 25.02% 193.16% 33.83% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 453,430 307,039 212,499 149,185 116,463 103,249 79,806 33.54%
NOSH 357,144 351,746 346,485 334,346 334,279 333,709 58,858 35.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.85% 27.80% 23.76% 21.47% 15.52% 19.87% 22.79% -
ROE 35.83% 31.52% 32.62% 22.94% 13.77% 13.39% 17.44% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 130.50 98.95 84.20 47.64 30.86 20.84 103.78 3.88%
EPS 45.48 27.51 20.00 10.24 4.80 4.14 23.65 11.50%
DPS 3.00 3.50 2.00 1.20 1.20 8.00 8.00 -15.06%
NAPS 1.2696 0.8729 0.6133 0.4462 0.3484 0.3094 1.3559 -1.08%
Adjusted Per Share Value based on latest NOSH - 334,821
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.88 63.39 53.13 29.01 18.79 12.67 11.12 40.27%
EPS 29.58 17.62 12.62 6.23 2.92 2.52 2.54 50.49%
DPS 1.95 2.24 1.26 0.73 0.73 4.86 0.86 14.60%
NAPS 0.8258 0.5592 0.387 0.2717 0.2121 0.188 0.1453 33.55%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.46 0.69 1.95 0.63 0.38 0.50 0.45 -
P/RPS 1.12 0.70 2.32 1.32 1.23 2.40 0.43 17.28%
P/EPS 3.21 2.51 9.75 6.16 7.92 12.07 1.90 9.12%
EY 31.15 39.87 10.26 16.24 12.62 8.28 52.56 -8.34%
DY 2.05 5.07 1.03 1.90 3.16 16.00 17.78 -30.21%
P/NAPS 1.15 0.79 3.18 1.41 1.09 1.62 0.33 23.10%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 27/02/04 -
Price 1.55 0.66 1.58 1.24 0.32 0.45 0.50 -
P/RPS 1.19 0.67 1.88 2.60 1.04 2.16 0.48 16.32%
P/EPS 3.41 2.40 7.90 12.12 6.67 10.87 2.11 8.32%
EY 29.34 41.68 12.66 8.25 14.99 9.20 47.30 -7.64%
DY 1.94 5.30 1.27 0.97 3.75 17.78 16.00 -29.62%
P/NAPS 1.22 0.76 2.58 2.78 0.92 1.45 0.37 21.97%

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