[COASTAL] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 8.59%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 682,715 723,040 785,173 570,739 352,006 324,247 234,799 19.45%
PBT 120,377 148,792 211,513 193,984 114,345 77,979 57,388 13.12%
Tax 1,676 -868 487 -423 221 -668 -3,299 -
NP 122,053 147,924 212,000 193,561 114,566 77,311 54,089 14.51%
-
NP to SH 122,053 147,924 212,000 193,561 114,566 77,311 54,119 14.50%
-
Tax Rate -1.39% 0.58% -0.23% 0.22% -0.19% 0.86% 5.75% -
Total Cost 560,662 575,116 573,173 377,178 237,440 246,936 180,710 20.74%
-
Net Worth 907,601 815,249 676,077 533,851 369,245 257,514 189,086 29.84%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 27,049 38,633 19,929 18,121 10,623 12,289 6,931 25.44%
Div Payout % 22.16% 26.12% 9.40% 9.36% 9.27% 15.90% 12.81% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 907,601 815,249 676,077 533,851 369,245 257,514 189,086 29.84%
NOSH 483,152 483,511 362,449 362,424 354,124 351,123 346,566 5.68%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 17.88% 20.46% 27.00% 33.91% 32.55% 23.84% 23.04% -
ROE 13.45% 18.14% 31.36% 36.26% 31.03% 30.02% 28.62% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 141.30 149.54 216.63 157.48 99.40 92.35 67.75 13.02%
EPS 25.26 30.59 58.49 53.41 32.35 22.02 15.62 8.33%
DPS 5.60 8.00 5.50 5.00 3.00 3.50 2.00 18.70%
NAPS 1.8785 1.6861 1.8653 1.473 1.0427 0.7334 0.5456 22.85%
Adjusted Per Share Value based on latest NOSH - 362,424
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 124.16 131.49 142.79 103.79 64.02 58.97 42.70 19.45%
EPS 22.20 26.90 38.55 35.20 20.83 14.06 9.84 14.50%
DPS 4.92 7.03 3.62 3.30 1.93 2.23 1.26 25.46%
NAPS 1.6505 1.4826 1.2295 0.9709 0.6715 0.4683 0.3439 29.84%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.16 1.88 2.62 1.71 1.29 1.65 1.88 -
P/RPS 1.53 1.26 1.21 1.09 1.30 1.79 2.77 -9.41%
P/EPS 8.55 6.15 4.48 3.20 3.99 7.49 12.04 -5.54%
EY 11.70 16.27 22.32 31.23 25.08 13.34 8.31 5.86%
DY 2.59 4.26 2.10 2.92 2.33 2.12 1.06 16.03%
P/NAPS 1.15 1.11 1.40 1.16 1.24 2.25 3.45 -16.71%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 23/08/11 24/08/10 24/08/09 25/08/08 24/08/07 -
Price 2.75 1.87 2.04 1.65 1.45 1.65 1.78 -
P/RPS 1.95 1.25 0.94 1.05 1.46 1.79 2.63 -4.85%
P/EPS 10.89 6.11 3.49 3.09 4.48 7.49 11.40 -0.75%
EY 9.19 16.36 28.67 32.37 22.31 13.34 8.77 0.78%
DY 2.04 4.28 2.70 3.03 2.07 2.12 1.12 10.50%
P/NAPS 1.46 1.11 1.09 1.12 1.39 2.25 3.26 -12.51%

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