[COASTAL] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.1%
YoY- 67.86%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 764,369 719,133 675,053 466,058 348,059 291,757 159,288 29.84%
PBT 117,596 191,321 199,952 163,107 96,514 71,090 38,532 20.41%
Tax 1,262 -685 835 -664 257 -1,773 -4,326 -
NP 118,858 190,636 200,787 162,443 96,771 69,317 34,206 23.04%
-
NP to SH 118,858 190,636 200,787 162,443 96,771 69,317 34,218 23.04%
-
Tax Rate -1.07% 0.36% -0.42% 0.41% -0.27% 2.49% 11.23% -
Total Cost 645,511 528,497 474,266 303,615 251,288 222,440 125,082 31.42%
-
Net Worth 835,673 770,533 602,561 453,430 307,039 212,499 149,185 33.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 31,894 46,880 18,119 10,714 12,311 6,929 4,012 41.22%
Div Payout % 26.83% 24.59% 9.02% 6.60% 12.72% 10.00% 11.73% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 835,673 770,533 602,561 453,430 307,039 212,499 149,185 33.23%
NOSH 483,243 483,305 362,399 357,144 351,746 346,485 334,346 6.32%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.55% 26.51% 29.74% 34.85% 27.80% 23.76% 21.47% -
ROE 14.22% 24.74% 33.32% 35.83% 31.52% 32.62% 22.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 158.17 148.79 186.27 130.50 98.95 84.20 47.64 22.11%
EPS 24.60 39.45 41.55 45.48 27.51 20.00 10.24 15.71%
DPS 6.60 9.70 5.00 3.00 3.50 2.00 1.20 32.82%
NAPS 1.7293 1.5943 1.6627 1.2696 0.8729 0.6133 0.4462 25.30%
Adjusted Per Share Value based on latest NOSH - 360,921
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 139.01 130.78 122.76 84.76 63.30 53.06 28.97 29.84%
EPS 21.62 34.67 36.51 29.54 17.60 12.61 6.22 23.05%
DPS 5.80 8.53 3.30 1.95 2.24 1.26 0.73 41.21%
NAPS 1.5197 1.4013 1.0958 0.8246 0.5584 0.3864 0.2713 33.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.00 1.93 1.64 1.46 0.69 1.95 0.63 -
P/RPS 1.26 1.30 0.88 1.12 0.70 2.32 1.32 -0.77%
P/EPS 8.13 4.89 2.96 3.21 2.51 9.75 6.16 4.72%
EY 12.30 20.44 33.78 31.15 39.87 10.26 16.24 -4.52%
DY 3.30 5.03 3.05 2.05 5.07 1.03 1.90 9.62%
P/NAPS 1.16 1.21 0.99 1.15 0.79 3.18 1.41 -3.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 2.02 2.40 2.03 1.55 0.66 1.58 1.24 -
P/RPS 1.28 1.61 1.09 1.19 0.67 1.88 2.60 -11.13%
P/EPS 8.21 6.08 3.66 3.41 2.40 7.90 12.12 -6.27%
EY 12.18 16.44 27.29 29.34 41.68 12.66 8.25 6.70%
DY 3.27 4.04 2.46 1.94 5.30 1.27 0.97 22.42%
P/NAPS 1.17 1.51 1.22 1.22 0.76 2.58 2.78 -13.42%

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