[COASTAL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.54%
YoY- -4.03%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 787,170 931,396 719,133 666,520 779,358 623,320 675,053 10.79%
PBT 120,208 121,280 191,321 186,010 205,896 222,464 199,952 -28.79%
Tax -862 1,756 -685 -197 -490 1,904 835 -
NP 119,346 123,036 190,636 185,813 205,406 224,368 200,787 -29.32%
-
NP to SH 119,346 123,036 190,636 185,813 205,406 224,368 200,787 -29.32%
-
Tax Rate 0.72% -1.45% 0.36% 0.11% 0.24% -0.86% -0.42% -
Total Cost 667,824 808,360 528,497 480,706 573,952 398,952 474,266 25.65%
-
Net Worth 814,693 780,419 770,533 720,815 675,977 649,913 602,561 22.29%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 36,721 73,396 46,880 62,496 39,863 79,717 18,119 60.21%
Div Payout % 30.77% 59.65% 24.59% 33.63% 19.41% 35.53% 9.02% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 814,693 780,419 770,533 720,815 675,977 649,913 602,561 22.29%
NOSH 483,182 482,872 483,305 483,217 362,395 362,351 362,399 21.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 15.16% 13.21% 26.51% 27.88% 26.36% 36.00% 29.74% -
ROE 14.65% 15.77% 24.74% 25.78% 30.39% 34.52% 33.32% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 162.91 192.89 148.79 137.93 215.06 172.02 186.27 -8.55%
EPS 24.70 25.48 39.45 38.45 56.68 61.92 41.55 -29.32%
DPS 7.60 15.20 9.70 12.93 11.00 22.00 5.00 32.23%
NAPS 1.6861 1.6162 1.5943 1.4917 1.8653 1.7936 1.6627 0.93%
Adjusted Per Share Value based on latest NOSH - 482,964
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 143.18 169.41 130.81 121.24 141.76 113.38 122.79 10.79%
EPS 21.71 22.38 34.68 33.80 37.36 40.81 36.52 -29.32%
DPS 6.68 13.35 8.53 11.37 7.25 14.50 3.30 60.08%
NAPS 1.4819 1.4195 1.4016 1.3111 1.2296 1.1822 1.096 22.29%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.88 1.99 1.93 1.74 2.62 2.27 1.64 -
P/RPS 1.15 1.03 1.30 1.26 1.22 1.32 0.88 19.54%
P/EPS 7.61 7.81 4.89 4.52 4.62 3.67 2.96 87.77%
EY 13.14 12.80 20.44 22.10 21.63 27.28 33.78 -46.74%
DY 4.04 7.64 5.03 7.43 4.20 9.69 3.05 20.63%
P/NAPS 1.11 1.23 1.21 1.17 1.40 1.27 0.99 7.93%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 24/02/12 24/11/11 23/08/11 27/05/11 23/02/11 -
Price 1.87 1.88 2.40 1.92 2.04 2.72 2.03 -
P/RPS 1.15 0.97 1.61 1.39 0.95 1.58 1.09 3.64%
P/EPS 7.57 7.38 6.08 4.99 3.60 4.39 3.66 62.40%
EY 13.21 13.55 16.44 20.03 27.78 22.76 27.29 -38.37%
DY 4.06 8.09 4.04 6.74 5.39 8.09 2.46 39.69%
P/NAPS 1.11 1.16 1.51 1.29 1.09 1.52 1.22 -6.11%

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