[COASTAL] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 52.57%
YoY- 24.96%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 499,890 471,852 315,178 236,148 208,614 100,374 87,742 33.62%
PBT 139,508 145,205 109,179 64,958 54,050 26,364 14,590 45.66%
Tax -148 10 -494 387 -1,759 -4,263 -1,362 -30.90%
NP 139,360 145,215 108,685 65,345 52,291 22,101 13,228 48.03%
-
NP to SH 139,360 145,215 108,685 65,345 52,291 22,083 13,254 47.98%
-
Tax Rate 0.11% -0.01% 0.45% -0.60% 3.25% 16.17% 9.34% -
Total Cost 360,530 326,637 206,493 170,803 156,323 78,273 74,514 30.03%
-
Net Worth 720,815 548,279 402,924 275,643 198,146 138,478 111,006 36.56%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 46,872 18,120 10,676 12,296 6,907 4,009 4,006 50.64%
Div Payout % 33.63% 12.48% 9.82% 18.82% 13.21% 18.15% 30.23% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 720,815 548,279 402,924 275,643 198,146 138,478 111,006 36.56%
NOSH 483,217 362,403 355,877 351,317 345,383 334,084 333,853 6.35%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 27.88% 30.78% 34.48% 27.67% 25.07% 22.02% 15.08% -
ROE 19.33% 26.49% 26.97% 23.71% 26.39% 15.95% 11.94% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 103.45 130.20 88.56 67.22 60.40 30.04 26.28 25.64%
EPS 28.84 40.07 30.54 18.60 15.14 6.61 3.97 39.14%
DPS 9.70 5.00 3.00 3.50 2.00 1.20 1.20 41.64%
NAPS 1.4917 1.5129 1.1322 0.7846 0.5737 0.4145 0.3325 28.40%
Adjusted Per Share Value based on latest NOSH - 352,363
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 91.01 85.90 57.38 42.99 37.98 18.27 15.97 33.63%
EPS 25.37 26.44 19.79 11.90 9.52 4.02 2.41 48.01%
DPS 8.53 3.30 1.94 2.24 1.26 0.73 0.73 50.61%
NAPS 1.3123 0.9982 0.7335 0.5018 0.3607 0.2521 0.2021 36.56%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.74 1.71 1.42 1.66 1.95 0.43 0.38 -
P/RPS 1.68 1.31 1.60 2.47 3.23 1.43 1.45 2.48%
P/EPS 6.03 4.27 4.65 8.92 12.88 6.51 9.57 -7.40%
EY 16.57 23.43 21.51 11.20 7.76 15.37 10.45 7.98%
DY 5.57 2.92 2.11 2.11 1.03 2.79 3.16 9.90%
P/NAPS 1.17 1.13 1.25 2.12 3.40 1.04 1.14 0.43%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 23/11/05 -
Price 1.92 1.74 1.46 0.96 1.95 0.49 0.40 -
P/RPS 1.86 1.34 1.65 1.43 3.23 1.63 1.52 3.42%
P/EPS 6.66 4.34 4.78 5.16 12.88 7.41 10.08 -6.67%
EY 15.02 23.03 20.92 19.38 7.76 13.49 9.93 7.13%
DY 5.05 2.87 2.05 3.65 1.03 2.45 3.00 9.06%
P/NAPS 1.29 1.15 1.29 1.22 3.40 1.18 1.20 1.21%

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