[COASTAL] YoY TTM 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- 22.2%
YoY- 70.0%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 789,964 703,293 622,753 426,155 317,897 267,636 115,797 37.67%
PBT 141,328 194,472 199,398 140,557 81,941 66,332 28,316 30.69%
Tax 469 551 -153 -557 410 -1,850 -3,456 -
NP 141,797 195,023 199,245 140,000 82,351 64,482 24,860 33.63%
-
NP to SH 141,797 195,023 199,245 140,000 82,351 64,512 24,841 33.64%
-
Tax Rate -0.33% -0.28% 0.08% 0.40% -0.50% 2.79% 12.21% -
Total Cost 648,167 508,270 423,508 286,155 235,546 203,154 90,937 38.68%
-
Net Worth 807,740 720,438 548,262 407,881 276,464 200,519 138,486 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 31,875 40,213 18,121 10,623 12,289 6,931 4,005 41.25%
Div Payout % 22.48% 20.62% 9.09% 7.59% 14.92% 10.74% 16.13% -
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 807,740 720,438 548,262 407,881 276,464 200,519 138,486 34.13%
NOSH 483,069 482,964 362,391 360,255 352,363 349,520 334,103 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 17.95% 27.73% 31.99% 32.85% 25.90% 24.09% 21.47% -
ROE 17.55% 27.07% 36.34% 34.32% 29.79% 32.17% 17.94% -
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 163.53 145.62 171.85 118.29 90.22 76.57 34.66 29.47%
EPS 29.35 40.38 54.98 38.86 23.37 18.46 7.44 25.67%
DPS 6.60 8.33 5.00 2.95 3.50 1.98 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 143.66 127.90 113.25 77.50 57.81 48.67 21.06 37.67%
EPS 25.79 35.47 36.23 25.46 14.98 11.73 4.52 33.64%
DPS 5.80 7.31 3.30 1.93 2.23 1.26 0.73 41.21%
NAPS 1.4689 1.3102 0.9971 0.7418 0.5028 0.3647 0.2518 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 1.07 1.19 1.00 1.20 1.84 2.55 1.24 -2.42%
P/EPS 5.96 4.31 3.11 3.65 7.10 10.56 5.78 0.51%
EY 16.77 23.21 32.15 27.37 14.08 9.47 17.29 -0.50%
DY 3.77 4.79 2.92 2.08 2.11 1.02 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 1.22 1.32 1.01 1.23 1.06 2.55 1.41 -2.38%
P/EPS 6.81 4.75 3.16 3.76 4.11 10.56 6.59 0.54%
EY 14.68 21.03 31.60 26.62 24.34 9.47 15.17 -0.54%
DY 3.30 4.34 2.87 2.02 3.65 1.02 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