[COASTAL] QoQ Annualized Quarter 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- 19.3%
YoY- 66.32%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 559,522 564,568 466,058 420,237 350,202 320,648 348,059 37.34%
PBT 183,208 172,084 163,107 145,572 121,984 109,400 96,514 53.48%
Tax -46 1,140 -664 -658 -514 1,664 257 -
NP 183,162 173,224 162,443 144,913 121,470 111,064 96,771 53.19%
-
NP to SH 183,162 173,224 162,443 144,913 121,470 111,064 96,771 53.19%
-
Tax Rate 0.03% -0.66% 0.41% 0.45% 0.42% -1.52% -0.27% -
Total Cost 376,360 391,344 303,615 275,324 228,732 209,584 251,288 31.00%
-
Net Worth 533,829 487,346 453,430 402,924 368,616 345,152 307,039 44.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 36,240 - 10,714 14,235 21,211 - 12,311 105.80%
Div Payout % 19.79% - 6.60% 9.82% 17.46% - 12.72% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 533,829 487,346 453,430 402,924 368,616 345,152 307,039 44.73%
NOSH 362,409 362,393 357,144 355,877 353,521 352,808 351,746 2.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.74% 30.68% 34.85% 34.48% 34.69% 34.64% 27.80% -
ROE 34.31% 35.54% 35.83% 35.97% 32.95% 32.18% 31.52% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 154.39 155.79 130.50 118.08 99.06 90.88 98.95 34.63%
EPS 50.54 47.80 45.48 40.72 34.36 31.48 27.51 50.16%
DPS 10.00 0.00 3.00 4.00 6.00 0.00 3.50 101.73%
NAPS 1.473 1.3448 1.2696 1.1322 1.0427 0.9783 0.8729 41.87%
Adjusted Per Share Value based on latest NOSH - 360,255
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 101.77 102.69 84.77 76.44 63.70 58.32 63.31 37.34%
EPS 33.32 31.51 29.55 26.36 22.09 20.20 17.60 53.21%
DPS 6.59 0.00 1.95 2.59 3.86 0.00 2.24 105.72%
NAPS 0.971 0.8865 0.8248 0.7329 0.6705 0.6278 0.5585 44.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.71 1.82 1.46 1.42 1.29 0.68 0.69 -
P/RPS 1.11 1.17 1.12 1.20 1.30 0.75 0.70 36.09%
P/EPS 3.38 3.81 3.21 3.49 3.75 2.16 2.51 22.01%
EY 29.56 26.26 31.15 28.68 26.64 46.29 39.87 -18.12%
DY 5.85 0.00 2.05 2.82 4.65 0.00 5.07 10.03%
P/NAPS 1.16 1.35 1.15 1.25 1.24 0.70 0.79 29.27%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 -
Price 1.65 1.56 1.55 1.46 1.45 1.16 0.66 -
P/RPS 1.07 1.00 1.19 1.24 1.46 1.28 0.67 36.74%
P/EPS 3.26 3.26 3.41 3.59 4.22 3.68 2.40 22.71%
EY 30.63 30.64 29.34 27.89 23.70 27.14 41.68 -18.61%
DY 6.06 0.00 1.94 2.74 4.14 0.00 5.30 9.37%
P/NAPS 1.12 1.16 1.22 1.29 1.39 1.19 0.76 29.59%

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