[COASTAL] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.42%
YoY- 102.01%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 675,255 466,079 347,125 290,363 159,396 103,165 65,116 47.64%
PBT 200,169 163,372 96,336 71,033 38,646 16,542 15,246 53.56%
Tax 709 -657 324 -1,736 -4,354 -551 -1,931 -
NP 200,878 162,715 96,660 69,297 34,292 15,991 13,315 57.16%
-
NP to SH 200,878 162,715 96,660 69,297 34,304 16,013 13,315 57.16%
-
Tax Rate -0.35% 0.40% -0.34% 2.44% 11.27% 3.33% 12.67% -
Total Cost 474,377 303,364 250,465 221,066 125,104 87,174 51,801 44.61%
-
Net Worth 602,399 458,045 307,895 214,779 149,431 115,570 100,881 34.67%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 18,121 10,623 12,289 6,931 4,005 4,010 - -
Div Payout % 9.02% 6.53% 12.71% 10.00% 11.68% 25.05% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 602,399 458,045 307,895 214,779 149,431 115,570 100,881 34.67%
NOSH 362,389 360,921 352,646 349,917 334,821 332,289 335,600 1.28%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 29.75% 34.91% 27.85% 23.87% 21.51% 15.50% 20.45% -
ROE 33.35% 35.52% 31.39% 32.26% 22.96% 13.86% 13.20% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 186.33 129.14 98.43 82.98 47.61 31.05 19.40 45.77%
EPS 55.43 45.08 27.41 19.80 10.25 4.82 3.97 55.14%
DPS 5.00 2.94 3.50 1.98 1.20 1.20 0.00 -
NAPS 1.6623 1.2691 0.8731 0.6138 0.4463 0.3478 0.3006 32.96%
Adjusted Per Share Value based on latest NOSH - 349,917
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 122.93 84.85 63.20 52.86 29.02 18.78 11.85 47.65%
EPS 36.57 29.62 17.60 12.62 6.25 2.92 2.42 57.20%
DPS 3.30 1.93 2.24 1.26 0.73 0.73 0.00 -
NAPS 1.0967 0.8339 0.5605 0.391 0.272 0.2104 0.1837 34.66%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.64 1.46 0.69 1.95 0.63 0.38 0.50 -
P/RPS 0.88 1.13 0.70 2.35 1.32 1.22 2.58 -16.40%
P/EPS 2.96 3.24 2.52 9.85 6.15 7.89 12.60 -21.44%
EY 33.80 30.88 39.72 10.16 16.26 12.68 7.94 27.29%
DY 3.05 2.02 5.07 1.02 1.90 3.16 0.00 -
P/NAPS 0.99 1.15 0.79 3.18 1.41 1.09 1.66 -8.25%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 -
Price 2.03 1.55 0.66 1.58 1.24 0.32 0.45 -
P/RPS 1.09 1.20 0.67 1.90 2.60 1.03 2.32 -11.82%
P/EPS 3.66 3.44 2.41 7.98 12.10 6.64 11.34 -17.17%
EY 27.31 29.09 41.53 12.53 8.26 15.06 8.82 20.71%
DY 2.46 1.90 5.30 1.25 0.97 3.75 0.00 -
P/NAPS 1.22 1.22 0.76 2.57 2.78 0.92 1.50 -3.38%

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