[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.71%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 779,358 623,320 675,053 629,136 559,522 564,568 466,058 41.01%
PBT 205,896 222,464 199,952 193,606 183,208 172,084 163,107 16.85%
Tax -490 1,904 835 13 -46 1,140 -664 -18.38%
NP 205,406 224,368 200,787 193,620 183,162 173,224 162,443 16.98%
-
NP to SH 205,406 224,368 200,787 193,620 183,162 173,224 162,443 16.98%
-
Tax Rate 0.24% -0.86% -0.42% -0.01% 0.03% -0.66% 0.41% -
Total Cost 573,952 398,952 474,266 435,516 376,360 391,344 303,615 53.06%
-
Net Worth 675,977 649,913 602,561 548,279 533,829 487,346 453,430 30.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 39,863 79,717 18,119 24,160 36,240 - 10,714 140.68%
Div Payout % 19.41% 35.53% 9.02% 12.48% 19.79% - 6.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 675,977 649,913 602,561 548,279 533,829 487,346 453,430 30.59%
NOSH 362,395 362,351 362,399 362,403 362,409 362,393 357,144 0.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 26.36% 36.00% 29.74% 30.78% 32.74% 30.68% 34.85% -
ROE 30.39% 34.52% 33.32% 35.31% 34.31% 35.54% 35.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 215.06 172.02 186.27 173.60 154.39 155.79 130.50 39.64%
EPS 56.68 61.92 41.55 53.43 50.54 47.80 45.48 15.85%
DPS 11.00 22.00 5.00 6.67 10.00 0.00 3.00 138.34%
NAPS 1.8653 1.7936 1.6627 1.5129 1.473 1.3448 1.2696 29.32%
Adjusted Per Share Value based on latest NOSH - 362,391
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 141.76 113.38 122.79 114.44 101.77 102.69 84.77 41.02%
EPS 37.36 40.81 36.52 35.22 33.32 31.51 29.55 16.97%
DPS 7.25 14.50 3.30 4.39 6.59 0.00 1.95 140.57%
NAPS 1.2296 1.1822 1.096 0.9973 0.971 0.8865 0.8248 30.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.62 2.27 1.64 1.71 1.71 1.82 1.46 -
P/RPS 1.22 1.32 0.88 0.99 1.11 1.17 1.12 5.88%
P/EPS 4.62 3.67 2.96 3.20 3.38 3.81 3.21 27.55%
EY 21.63 27.28 33.78 31.24 29.56 26.26 31.15 -21.63%
DY 4.20 9.69 3.05 3.90 5.85 0.00 2.05 61.52%
P/NAPS 1.40 1.27 0.99 1.13 1.16 1.35 1.15 14.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 -
Price 2.04 2.72 2.03 1.74 1.65 1.56 1.55 -
P/RPS 0.95 1.58 1.09 1.00 1.07 1.00 1.19 -13.97%
P/EPS 3.60 4.39 3.66 3.26 3.26 3.26 3.41 3.69%
EY 27.78 22.76 27.29 30.70 30.63 30.64 29.34 -3.58%
DY 5.39 8.09 2.46 3.83 6.06 0.00 1.94 98.00%
P/NAPS 1.09 1.52 1.22 1.15 1.12 1.16 1.22 -7.25%

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