[COASTAL] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.75%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 426,155 317,897 267,636 115,797 107,944 67,866 28,615 56.78%
PBT 140,557 81,941 66,332 28,316 17,802 17,487 7,714 62.14%
Tax -557 410 -1,850 -3,456 -2,053 -1,700 -894 -7.57%
NP 140,000 82,351 64,482 24,860 15,749 15,787 6,820 65.39%
-
NP to SH 140,000 82,351 64,512 24,841 15,772 15,787 6,820 65.39%
-
Tax Rate 0.40% -0.50% 2.79% 12.21% 11.53% 9.72% 11.59% -
Total Cost 286,155 235,546 203,154 90,937 92,195 52,079 21,795 53.53%
-
Net Worth 407,881 276,464 200,519 138,486 111,127 97,807 78,877 31.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,623 12,289 6,931 4,005 4,010 5,342 - -
Div Payout % 7.59% 14.92% 10.74% 16.13% 25.43% 33.84% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 407,881 276,464 200,519 138,486 111,127 97,807 78,877 31.46%
NOSH 360,255 352,363 349,520 334,103 334,216 66,735 61,483 34.23%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 32.85% 25.90% 24.09% 21.47% 14.59% 23.26% 23.83% -
ROE 34.32% 29.79% 32.17% 17.94% 14.19% 16.14% 8.65% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 118.29 90.22 76.57 34.66 32.30 101.69 46.54 16.80%
EPS 38.86 23.37 18.46 7.44 4.72 23.66 11.09 23.21%
DPS 2.95 3.50 1.98 1.20 1.20 8.00 0.00 -
NAPS 1.1322 0.7846 0.5737 0.4145 0.3325 1.4656 1.2829 -2.05%
Adjusted Per Share Value based on latest NOSH - 334,103
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 77.50 57.81 48.67 21.06 19.63 12.34 5.20 56.80%
EPS 25.46 14.98 11.73 4.52 2.87 2.87 1.24 65.40%
DPS 1.93 2.23 1.26 0.73 0.73 0.97 0.00 -
NAPS 0.7418 0.5028 0.3647 0.2518 0.2021 0.1779 0.1434 31.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.42 1.66 1.95 0.43 0.38 0.45 0.42 -
P/RPS 1.20 1.84 2.55 1.24 1.18 0.44 0.90 4.90%
P/EPS 3.65 7.10 10.56 5.78 8.05 1.90 3.79 -0.62%
EY 27.37 14.08 9.47 17.29 12.42 52.57 26.41 0.59%
DY 2.08 2.11 1.02 2.79 3.16 17.78 0.00 -
P/NAPS 1.25 2.12 3.40 1.04 1.14 0.31 0.33 24.82%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 24/11/08 23/11/07 23/11/06 23/11/05 29/11/04 - -
Price 1.46 0.96 1.95 0.49 0.40 0.48 0.00 -
P/RPS 1.23 1.06 2.55 1.41 1.24 0.47 0.00 -
P/EPS 3.76 4.11 10.56 6.59 8.48 2.03 0.00 -
EY 26.62 24.34 9.47 15.17 11.80 49.28 0.00 -
DY 2.02 3.65 1.02 2.45 3.00 16.67 0.00 -
P/NAPS 1.29 1.22 3.40 1.18 1.20 0.33 0.00 -

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
Post a Comment