[COASTAL] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 118.74%

YoY- 41.81%

Quarter Report

Coastal 2nd Quarter 2009.xls

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	393,585	389,679	279,761	175,101	170,220	136,336	60,933	36.42%
YoY %	1.00%	39.29%	59.77%	2.87%	24.85%	123.75%	-	-
Horiz. %	645.93%	639.52%	459.13%	287.37%	279.36%	223.75%	100.00%	-
PBT	60,104	102,948	91,604	60,992	42,983	36,037	17,295	23.04%
YoY %	-41.62%	12.38%	50.19%	41.90%	19.27%	108.37%	-	-
Horiz. %	347.52%	595.25%	529.66%	352.66%	248.53%	208.37%	100.00%	-
Tax	-431	-245	-23	-257	-154	-1,222	-2,277	-24.20%
YoY %	-75.92%	-965.22%	91.05%	-66.88%	87.40%	46.33%	-	-
Horiz. %	18.93%	10.76%	1.01%	11.29%	6.76%	53.67%	100.00%	-
NP	59,673	102,703	91,581	60,735	42,829	34,815	15,018	25.82%
YoY %	-41.90%	12.14%	50.79%	41.81%	23.02%	131.82%	-	-
Horiz. %	397.34%	683.87%	609.81%	404.41%	285.18%	231.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,673	102,703	91,581	60,735	42,829	34,815	15,000	25.85%
YoY %	-41.90%	12.14%	50.79%	41.81%	23.02%	132.10%	-	-
Horiz. %	397.82%	684.69%	610.54%	404.90%	285.53%	232.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.72%	0.24%	0.03%	0.42%	0.36%	3.39%	13.17%	-
YoY %	200.00%	700.00%	-92.86%	16.67%	-89.38%	-74.26%	-	-
Horiz. %	5.47%	1.82%	0.23%	3.19%	2.73%	25.74%	100.00%	-
Total Cost	333,912	286,976	188,180	114,366	127,391	101,521	45,915	39.14%
YoY %	16.36%	52.50%	64.54%	-10.22%	25.48%	121.11%	-	-
Horiz. %	727.24%	625.02%	409.84%	249.08%	277.45%	221.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	814,693	675,977	533,829	368,616	257,254	187,143	131,291	35.52%
YoY %	20.52%	26.63%	44.82%	43.29%	37.46%	42.54%	-	-
Horiz. %	620.52%	514.87%	406.60%	280.76%	195.94%	142.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	18,360	19,931	18,120	10,605	12,276	6,860	4,008	28.84%
YoY %	-7.88%	9.99%	70.86%	-13.61%	78.95%	71.16%	-	-
Horiz. %	458.08%	497.28%	452.10%	264.60%	306.29%	171.16%	100.00%	-
Div Payout %	30.77%	19.41%	19.79%	17.46%	28.67%	19.70%	26.73%	-
YoY %	58.53%	-1.92%	13.34%	-39.10%	45.53%	-26.30%	-	-
Horiz. %	115.11%	72.62%	74.04%	65.32%	107.26%	73.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	814,693	675,977	533,829	368,616	257,254	187,143	131,291	35.52%
YoY %	20.52%	26.63%	44.82%	43.29%	37.46%	42.54%	-	-
Horiz. %	620.52%	514.87%	406.60%	280.76%	195.94%	142.54%	100.00%	-
NOSH	483,182	362,395	362,409	353,521	350,769	343,004	334,075	6.33%
YoY %	33.33%	-0.00%	2.51%	0.78%	2.26%	2.67%	-	-
Horiz. %	144.63%	108.48%	108.48%	105.82%	105.00%	102.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.16%	26.36%	32.74%	34.69%	25.16%	25.54%	24.65%	-
YoY %	-42.49%	-19.49%	-5.62%	37.88%	-1.49%	3.61%	-	-
Horiz. %	61.50%	106.94%	132.82%	140.73%	102.07%	103.61%	100.00%	-
ROE	7.32%	15.19%	17.16%	16.48%	16.65%	18.60%	11.42%	-
YoY %	-51.81%	-11.48%	4.13%	-1.02%	-10.48%	62.87%	-	-
Horiz. %	64.10%	133.01%	150.26%	144.31%	145.80%	162.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	81.46	107.53	77.19	49.53	48.53	39.75	18.24	28.29%
YoY %	-24.24%	39.31%	55.84%	2.06%	22.09%	117.93%	-	-
Horiz. %	446.60%	589.53%	423.19%	271.55%	266.06%	217.93%	100.00%	-
EPS	12.35	28.34	25.27	17.18	12.21	10.15	4.49	18.35%
YoY %	-56.42%	12.15%	47.09%	40.70%	20.30%	126.06%	-	-
Horiz. %	275.06%	631.18%	562.81%	382.63%	271.94%	226.06%	100.00%	-
DPS	3.80	5.50	5.00	3.00	3.50	2.00	1.20	21.15%
YoY %	-30.91%	10.00%	66.67%	-14.29%	75.00%	66.67%	-	-
Horiz. %	316.67%	458.33%	416.67%	250.00%	291.67%	166.67%	100.00%	-
NAPS	1.6861	1.8653	1.473	1.0427	0.7334	0.5456	0.393	27.44%
YoY %	-9.61%	26.63%	41.27%	42.17%	34.42%	38.83%	-	-
Horiz. %	429.03%	474.63%	374.81%	265.32%	186.62%	138.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 354,124
RPS	71.58	70.87	50.88	31.84	30.96	24.79	11.08	36.43%
YoY %	1.00%	39.29%	59.80%	2.84%	24.89%	123.74%	-	-
Horiz. %	646.03%	639.62%	459.21%	287.36%	279.42%	223.74%	100.00%	-
EPS	10.85	18.68	16.65	11.05	7.79	6.33	2.73	25.83%
YoY %	-41.92%	12.19%	50.68%	41.85%	23.06%	131.87%	-	-
Horiz. %	397.44%	684.25%	609.89%	404.76%	285.35%	231.87%	100.00%	-
DPS	3.34	3.62	3.30	1.93	2.23	1.25	0.73	28.81%
YoY %	-7.73%	9.70%	70.98%	-13.45%	78.40%	71.23%	-	-
Horiz. %	457.53%	495.89%	452.05%	264.38%	305.48%	171.23%	100.00%	-
NAPS	1.4816	1.2293	0.9708	0.6704	0.4678	0.3403	0.2388	35.51%
YoY %	20.52%	26.63%	44.81%	43.31%	37.47%	42.50%	-	-
Horiz. %	620.44%	514.78%	406.53%	280.74%	195.90%	142.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.88	2.62	1.71	1.29	1.65	1.88	0.34	-
P/RPS	2.31	2.44	2.22	2.60	3.40	4.73	1.86	3.67%
YoY %	-5.33%	9.91%	-14.62%	-23.53%	-28.12%	154.30%	-	-
Horiz. %	124.19%	131.18%	119.35%	139.78%	182.80%	254.30%	100.00%	-
P/EPS	15.22	9.24	6.77	7.51	13.51	18.52	7.57	12.33%
YoY %	64.72%	36.48%	-9.85%	-44.41%	-27.05%	144.65%	-	-
Horiz. %	201.06%	122.06%	89.43%	99.21%	178.47%	244.65%	100.00%	-
EY	6.57	10.82	14.78	13.32	7.40	5.40	13.21	-10.97%
YoY %	-39.28%	-26.79%	10.96%	80.00%	37.04%	-59.12%	-	-
Horiz. %	49.74%	81.91%	111.88%	100.83%	56.02%	40.88%	100.00%	-
DY	2.02	2.10	2.92	2.33	2.12	1.06	3.53	-8.87%
YoY %	-3.81%	-28.08%	25.32%	9.91%	100.00%	-69.97%	-	-
Horiz. %	57.22%	59.49%	82.72%	66.01%	60.06%	30.03%	100.00%	-
P/NAPS	1.11	1.40	1.16	1.24	2.25	3.45	0.87	4.14%
YoY %	-20.71%	20.69%	-6.45%	-44.89%	-34.78%	296.55%	-	-
Horiz. %	127.59%	160.92%	133.33%	142.53%	258.62%	396.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	24/08/10	24/08/09	25/08/08	24/08/07	24/08/06	-
Price	1.87	2.04	1.65	1.45	1.65	1.78	0.44	-
P/RPS	2.30	1.90	2.14	2.93	3.40	4.48	2.41	-0.77%
YoY %	21.05%	-11.21%	-26.96%	-13.82%	-24.11%	85.89%	-	-
Horiz. %	95.44%	78.84%	88.80%	121.58%	141.08%	185.89%	100.00%	-
P/EPS	15.14	7.20	6.53	8.44	13.51	17.54	9.80	7.51%
YoY %	110.28%	10.26%	-22.63%	-37.53%	-22.98%	78.98%	-	-
Horiz. %	154.49%	73.47%	66.63%	86.12%	137.86%	178.98%	100.00%	-
EY	6.60	13.89	15.32	11.85	7.40	5.70	10.20	-6.99%
YoY %	-52.48%	-9.33%	29.28%	60.14%	29.82%	-44.12%	-	-
Horiz. %	64.71%	136.18%	150.20%	116.18%	72.55%	55.88%	100.00%	-
DY	2.03	2.70	3.03	2.07	2.12	1.12	2.73	-4.81%
YoY %	-24.81%	-10.89%	46.38%	-2.36%	89.29%	-58.97%	-	-
Horiz. %	74.36%	98.90%	110.99%	75.82%	77.66%	41.03%	100.00%	-
P/NAPS	1.11	1.09	1.12	1.39	2.25	3.26	1.12	-0.14%
YoY %	1.83%	-2.68%	-19.42%	-38.22%	-30.98%	191.07%	-	-
Horiz. %	99.11%	97.32%	100.00%	124.11%	200.89%	291.07%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos