[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
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 393,585 389,679 279,761 175,101 170,220 136,336 60,933 36.42%
PBT 60,104 102,948 91,604 60,992 42,983 36,037 17,295 23.04%
Tax -431 -245 -23 -257 -154 -1,222 -2,277 -24.20%
NP 59,673 102,703 91,581 60,735 42,829 34,815 15,018 25.82%
-
NP to SH 59,673 102,703 91,581 60,735 42,829 34,815 15,000 25.85%
-
Tax Rate 0.72% 0.24% 0.03% 0.42% 0.36% 3.39% 13.17% -
Total Cost 333,912 286,976 188,180 114,366 127,391 101,521 45,915 39.14%
-
Net Worth 814,693 675,977 533,829 368,616 257,254 187,143 131,291 35.52%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 18,360 19,931 18,120 10,605 12,276 6,860 4,008 28.84%
Div Payout % 30.77% 19.41% 19.79% 17.46% 28.67% 19.70% 26.73% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 814,693 675,977 533,829 368,616 257,254 187,143 131,291 35.52%
NOSH 483,182 362,395 362,409 353,521 350,769 343,004 334,075 6.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.16% 26.36% 32.74% 34.69% 25.16% 25.54% 24.65% -
ROE 7.32% 15.19% 17.16% 16.48% 16.65% 18.60% 11.42% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 81.46 107.53 77.19 49.53 48.53 39.75 18.24 28.29%
EPS 12.35 28.34 25.27 17.18 12.21 10.15 4.49 18.35%
DPS 3.80 5.50 5.00 3.00 3.50 2.00 1.20 21.15%
NAPS 1.6861 1.8653 1.473 1.0427 0.7334 0.5456 0.393 27.44%
Adjusted Per Share Value based on latest NOSH - 354,124
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 71.68 70.97 50.95 31.89 31.00 24.83 11.10 36.42%
EPS 10.87 18.70 16.68 11.06 7.80 6.34 2.73 25.86%
DPS 3.34 3.63 3.30 1.93 2.24 1.25 0.73 28.81%
NAPS 1.4837 1.2311 0.9722 0.6713 0.4685 0.3408 0.2391 35.52%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 15.22 9.24 6.77 7.51 13.51 18.52 7.57 12.33%
EY 6.57 10.82 14.78 13.32 7.40 5.40 13.21 -10.97%
DY 2.02 2.10 2.92 2.33 2.12 1.06 3.53 -8.87%
P/NAPS 1.11 1.40 1.16 1.24 2.25 3.45 0.87 4.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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%
P/EPS 15.14 7.20 6.53 8.44 13.51 17.54 9.80 7.51%
EY 6.60 13.89 15.32 11.85 7.40 5.70 10.20 -6.99%
DY 2.03 2.70 3.03 2.07 2.12 1.12 2.73 -4.81%
P/NAPS 1.11 1.09 1.12 1.39 2.25 3.26 1.12 -0.14%

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