[COASTAL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 23.93%
YoY- 127.41%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 527,059 336,421 312,819 203,689 97,372 85,702 60,891 43.26%
PBT 179,043 102,709 75,030 48,233 19,259 16,525 16,564 48.66%
Tax -788 763 91 -5,742 -578 -1,384 -2,340 -16.58%
NP 178,255 103,472 75,121 42,491 18,681 15,141 14,224 52.37%
-
NP to SH 178,255 103,472 75,121 42,512 18,694 15,141 14,224 52.37%
-
Tax Rate 0.44% -0.74% -0.12% 11.90% 3.00% 8.38% 14.13% -
Total Cost 348,804 232,949 237,698 161,198 78,691 70,561 46,667 39.80%
-
Net Worth 487,346 345,152 232,281 165,853 126,635 105,123 93,297 31.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 10,623 12,289 6,931 4,005 4,010 - 5,342 12.13%
Div Payout % 5.96% 11.88% 9.23% 9.42% 21.45% - 37.56% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 487,346 345,152 232,281 165,853 126,635 105,123 93,297 31.70%
NOSH 362,393 352,808 350,401 339,237 334,396 333,937 66,712 32.56%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 33.82% 30.76% 24.01% 20.86% 19.19% 17.67% 23.36% -
ROE 36.58% 29.98% 32.34% 25.63% 14.76% 14.40% 15.25% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 145.44 95.36 89.27 60.04 29.12 25.66 91.27 8.07%
EPS 49.19 29.33 21.44 12.53 5.59 4.53 21.32 14.94%
DPS 2.93 3.50 2.00 1.20 1.20 0.00 8.01 -15.42%
NAPS 1.3448 0.9783 0.6629 0.4889 0.3787 0.3148 1.3985 -0.65%
Adjusted Per Share Value based on latest NOSH - 339,237
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 95.99 61.27 56.97 37.10 17.73 15.61 11.09 43.26%
EPS 32.46 18.84 13.68 7.74 3.40 2.76 2.59 52.37%
DPS 1.93 2.24 1.26 0.73 0.73 0.00 0.97 12.14%
NAPS 0.8875 0.6286 0.423 0.302 0.2306 0.1914 0.1699 31.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.82 0.68 1.51 1.44 0.31 0.45 0.54 -
P/RPS 1.25 0.71 1.69 2.40 1.06 1.75 0.59 13.32%
P/EPS 3.70 2.32 7.04 11.49 5.55 9.92 2.53 6.53%
EY 27.03 43.13 14.20 8.70 18.03 10.08 39.48 -6.11%
DY 1.61 5.15 1.32 0.83 3.87 0.00 14.83 -30.91%
P/NAPS 1.35 0.70 2.28 2.95 0.82 1.43 0.39 22.98%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 22/05/08 24/05/07 26/05/06 24/05/05 26/05/04 -
Price 1.56 1.16 1.78 1.66 0.33 0.44 0.47 -
P/RPS 1.07 1.22 1.99 2.76 1.13 1.71 0.51 13.13%
P/EPS 3.17 3.96 8.30 13.25 5.90 9.70 2.20 6.27%
EY 31.53 25.28 12.04 7.55 16.94 10.30 45.36 -5.87%
DY 1.88 3.02 1.12 0.72 3.64 0.00 17.04 -30.73%
P/NAPS 1.16 1.19 2.69 3.40 0.87 1.40 0.34 22.68%

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