[COASTAL] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 78.95%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 570,720 499,890 471,852 315,178 236,148 208,614 100,374 33.56%
PBT 89,200 139,508 145,205 109,179 64,958 54,050 26,364 22.50%
Tax 1,003 -148 10 -494 387 -1,759 -4,263 -
NP 90,203 139,360 145,215 108,685 65,345 52,291 22,101 26.38%
-
NP to SH 90,203 139,360 145,215 108,685 65,345 52,291 22,083 26.40%
-
Tax Rate -1.12% 0.11% -0.01% 0.45% -0.60% 3.25% 16.17% -
Total Cost 480,517 360,530 326,637 206,493 170,803 156,323 78,273 35.27%
-
Net Worth 807,865 720,815 548,279 402,924 275,643 198,146 138,478 34.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 31,887 46,872 18,120 10,676 12,296 6,907 4,009 41.24%
Div Payout % 35.35% 33.63% 12.48% 9.82% 18.82% 13.21% 18.15% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 807,865 720,815 548,279 402,924 275,643 198,146 138,478 34.13%
NOSH 483,144 483,217 362,403 355,877 351,317 345,383 334,084 6.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 15.81% 27.88% 30.78% 34.48% 27.67% 25.07% 22.02% -
ROE 11.17% 19.33% 26.49% 26.97% 23.71% 26.39% 15.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 118.13 103.45 130.20 88.56 67.22 60.40 30.04 25.60%
EPS 18.67 28.84 40.07 30.54 18.60 15.14 6.61 18.87%
DPS 6.60 9.70 5.00 3.00 3.50 2.00 1.20 32.82%
NAPS 1.6721 1.4917 1.5129 1.1322 0.7846 0.5737 0.4145 26.14%
Adjusted Per Share Value based on latest NOSH - 360,255
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 103.90 91.01 85.90 57.38 42.99 37.98 18.27 33.56%
EPS 16.42 25.37 26.44 19.79 11.90 9.52 4.02 26.40%
DPS 5.81 8.53 3.30 1.94 2.24 1.26 0.73 41.25%
NAPS 1.4707 1.3123 0.9982 0.7335 0.5018 0.3607 0.2521 34.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 1.74 1.71 1.42 1.66 1.95 0.43 -
P/RPS 1.48 1.68 1.31 1.60 2.47 3.23 1.43 0.57%
P/EPS 9.37 6.03 4.27 4.65 8.92 12.88 6.51 6.25%
EY 10.67 16.57 23.43 21.51 11.20 7.76 15.37 -5.89%
DY 3.77 5.57 2.92 2.11 2.11 1.03 2.79 5.14%
P/NAPS 1.05 1.17 1.13 1.25 2.12 3.40 1.04 0.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 -
Price 2.00 1.92 1.74 1.46 0.96 1.95 0.49 -
P/RPS 1.69 1.86 1.34 1.65 1.43 3.23 1.63 0.60%
P/EPS 10.71 6.66 4.34 4.78 5.16 12.88 7.41 6.32%
EY 9.34 15.02 23.03 20.92 19.38 7.76 13.49 -5.93%
DY 3.30 5.05 2.87 2.05 3.65 1.03 2.45 5.08%
P/NAPS 1.20 1.29 1.15 1.29 1.22 3.40 1.18 0.28%

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