[COASTAL] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.66%
YoY- 12.75%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 290,363 159,396 103,165 65,116 51,567 53.99%
PBT 71,033 38,646 16,542 15,246 13,167 52.35%
Tax -1,736 -4,354 -551 -1,931 -1,358 6.32%
NP 69,297 34,292 15,991 13,315 11,809 55.59%
-
NP to SH 69,297 34,304 16,013 13,315 11,809 55.59%
-
Tax Rate 2.44% 11.27% 3.33% 12.67% 10.31% -
Total Cost 221,066 125,104 87,174 51,801 39,758 53.51%
-
Net Worth 214,779 149,431 115,570 100,881 66,787 33.88%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,931 4,005 4,010 - - -
Div Payout % 10.00% 11.68% 25.05% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 214,779 149,431 115,570 100,881 66,787 33.88%
NOSH 349,917 334,821 332,289 335,600 66,787 51.24%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.87% 21.51% 15.50% 20.45% 22.90% -
ROE 32.26% 22.96% 13.86% 13.20% 17.68% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 82.98 47.61 31.05 19.40 77.21 1.81%
EPS 19.80 10.25 4.82 3.97 17.68 2.86%
DPS 1.98 1.20 1.20 0.00 0.00 -
NAPS 0.6138 0.4463 0.3478 0.3006 1.00 -11.47%
Adjusted Per Share Value based on latest NOSH - 335,600
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.86 29.02 18.78 11.85 9.39 53.98%
EPS 12.62 6.25 2.92 2.42 2.15 55.60%
DPS 1.26 0.73 0.73 0.00 0.00 -
NAPS 0.391 0.272 0.2104 0.1837 0.1216 33.88%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.95 0.63 0.38 0.50 0.45 -
P/RPS 2.35 1.32 1.22 2.58 0.58 41.84%
P/EPS 9.85 6.15 7.89 12.60 2.55 40.15%
EY 10.16 16.26 12.68 7.94 39.29 -28.67%
DY 1.02 1.90 3.16 0.00 0.00 -
P/NAPS 3.18 1.41 1.09 1.66 0.45 62.98%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/08 26/02/07 24/02/06 25/02/05 - -
Price 1.58 1.24 0.32 0.45 0.00 -
P/RPS 1.90 2.60 1.03 2.32 0.00 -
P/EPS 7.98 12.10 6.64 11.34 0.00 -
EY 12.53 8.26 15.06 8.82 0.00 -
DY 1.25 0.97 3.75 0.00 0.00 -
P/NAPS 2.57 2.78 0.92 1.50 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