[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.64%
YoY- 55.97%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 675,053 629,136 559,522 564,568 466,058 420,237 350,202 54.70%
PBT 199,952 193,606 183,208 172,084 163,107 145,572 121,984 38.89%
Tax 835 13 -46 1,140 -664 -658 -514 -
NP 200,787 193,620 183,162 173,224 162,443 144,913 121,470 39.67%
-
NP to SH 200,787 193,620 183,162 173,224 162,443 144,913 121,470 39.67%
-
Tax Rate -0.42% -0.01% 0.03% -0.66% 0.41% 0.45% 0.42% -
Total Cost 474,266 435,516 376,360 391,344 303,615 275,324 228,732 62.38%
-
Net Worth 602,561 548,279 533,829 487,346 453,430 402,924 368,616 38.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,119 24,160 36,240 - 10,714 14,235 21,211 -9.94%
Div Payout % 9.02% 12.48% 19.79% - 6.60% 9.82% 17.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 602,561 548,279 533,829 487,346 453,430 402,924 368,616 38.64%
NOSH 362,399 362,403 362,409 362,393 357,144 355,877 353,521 1.66%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 29.74% 30.78% 32.74% 30.68% 34.85% 34.48% 34.69% -
ROE 33.32% 35.31% 34.31% 35.54% 35.83% 35.97% 32.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 186.27 173.60 154.39 155.79 130.50 118.08 99.06 52.17%
EPS 41.55 53.43 50.54 47.80 45.48 40.72 34.36 13.46%
DPS 5.00 6.67 10.00 0.00 3.00 4.00 6.00 -11.41%
NAPS 1.6627 1.5129 1.473 1.3448 1.2696 1.1322 1.0427 36.37%
Adjusted Per Share Value based on latest NOSH - 362,393
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 122.79 114.44 101.77 102.69 84.77 76.44 63.70 54.70%
EPS 36.52 35.22 33.32 31.51 29.55 26.36 22.09 39.68%
DPS 3.30 4.39 6.59 0.00 1.95 2.59 3.86 -9.89%
NAPS 1.096 0.9973 0.971 0.8865 0.8248 0.7329 0.6705 38.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.64 1.71 1.71 1.82 1.46 1.42 1.29 -
P/RPS 0.88 0.99 1.11 1.17 1.12 1.20 1.30 -22.85%
P/EPS 2.96 3.20 3.38 3.81 3.21 3.49 3.75 -14.55%
EY 33.78 31.24 29.56 26.26 31.15 28.68 26.64 17.10%
DY 3.05 3.90 5.85 0.00 2.05 2.82 4.65 -24.45%
P/NAPS 0.99 1.13 1.16 1.35 1.15 1.25 1.24 -13.90%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 -
Price 2.03 1.74 1.65 1.56 1.55 1.46 1.45 -
P/RPS 1.09 1.00 1.07 1.00 1.19 1.24 1.46 -17.65%
P/EPS 3.66 3.26 3.26 3.26 3.41 3.59 4.22 -9.03%
EY 27.29 30.70 30.63 30.64 29.34 27.89 23.70 9.83%
DY 2.46 3.83 6.06 0.00 1.94 2.74 4.14 -29.25%
P/NAPS 1.22 1.15 1.12 1.16 1.22 1.29 1.39 -8.30%

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