[COASTAL] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 19.2%
YoY- 159.7%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 622,753 426,155 317,897 267,636 115,797 107,944 67,866 44.66%
PBT 199,398 140,557 81,941 66,332 28,316 17,802 17,487 49.99%
Tax -153 -557 410 -1,850 -3,456 -2,053 -1,700 -33.04%
NP 199,245 140,000 82,351 64,482 24,860 15,749 15,787 52.55%
-
NP to SH 199,245 140,000 82,351 64,512 24,841 15,772 15,787 52.55%
-
Tax Rate 0.08% 0.40% -0.50% 2.79% 12.21% 11.53% 9.72% -
Total Cost 423,508 286,155 235,546 203,154 90,937 92,195 52,079 41.78%
-
Net Worth 548,262 407,881 276,464 200,519 138,486 111,127 97,807 33.26%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 18,121 10,623 12,289 6,931 4,005 4,010 5,342 22.56%
Div Payout % 9.09% 7.59% 14.92% 10.74% 16.13% 25.43% 33.84% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 548,262 407,881 276,464 200,519 138,486 111,127 97,807 33.26%
NOSH 362,391 360,255 352,363 349,520 334,103 334,216 66,735 32.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 31.99% 32.85% 25.90% 24.09% 21.47% 14.59% 23.26% -
ROE 36.34% 34.32% 29.79% 32.17% 17.94% 14.19% 16.14% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 171.85 118.29 90.22 76.57 34.66 32.30 101.69 9.13%
EPS 54.98 38.86 23.37 18.46 7.44 4.72 23.66 15.08%
DPS 5.00 2.95 3.50 1.98 1.20 1.20 8.00 -7.53%
NAPS 1.5129 1.1322 0.7846 0.5737 0.4145 0.3325 1.4656 0.53%
Adjusted Per Share Value based on latest NOSH - 349,520
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.37 77.58 57.87 48.72 21.08 19.65 12.36 44.65%
EPS 36.27 25.49 14.99 11.74 4.52 2.87 2.87 52.59%
DPS 3.30 1.93 2.24 1.26 0.73 0.73 0.97 22.62%
NAPS 0.9981 0.7426 0.5033 0.3651 0.2521 0.2023 0.1781 33.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.42 1.66 1.95 0.43 0.38 0.45 -
P/RPS 1.00 1.20 1.84 2.55 1.24 1.18 0.44 14.65%
P/EPS 3.11 3.65 7.10 10.56 5.78 8.05 1.90 8.55%
EY 32.15 27.37 14.08 9.47 17.29 12.42 52.57 -7.86%
DY 2.92 2.08 2.11 1.02 2.79 3.16 17.78 -25.98%
P/NAPS 1.13 1.25 2.12 3.40 1.04 1.14 0.31 24.04%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 23/11/05 29/11/04 -
Price 1.74 1.46 0.96 1.95 0.49 0.40 0.48 -
P/RPS 1.01 1.23 1.06 2.55 1.41 1.24 0.47 13.59%
P/EPS 3.16 3.76 4.11 10.56 6.59 8.48 2.03 7.65%
EY 31.60 26.62 24.34 9.47 15.17 11.80 49.28 -7.13%
DY 2.87 2.02 3.65 1.02 2.45 3.00 16.67 -25.40%
P/NAPS 1.15 1.29 1.22 3.40 1.18 1.20 0.33 23.11%

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