[COASTAL] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 11.74%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 719,133 666,520 779,358 623,320 675,053 629,136 559,522 18.15%
PBT 191,321 186,010 205,896 222,464 199,952 193,606 183,208 2.92%
Tax -685 -197 -490 1,904 835 13 -46 502.30%
NP 190,636 185,813 205,406 224,368 200,787 193,620 183,162 2.69%
-
NP to SH 190,636 185,813 205,406 224,368 200,787 193,620 183,162 2.69%
-
Tax Rate 0.36% 0.11% 0.24% -0.86% -0.42% -0.01% 0.03% -
Total Cost 528,497 480,706 573,952 398,952 474,266 435,516 376,360 25.32%
-
Net Worth 770,533 720,815 675,977 649,913 602,561 548,279 533,829 27.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 46,880 62,496 39,863 79,717 18,119 24,160 36,240 18.66%
Div Payout % 24.59% 33.63% 19.41% 35.53% 9.02% 12.48% 19.79% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 770,533 720,815 675,977 649,913 602,561 548,279 533,829 27.63%
NOSH 483,305 483,217 362,395 362,351 362,399 362,403 362,409 21.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.51% 27.88% 26.36% 36.00% 29.74% 30.78% 32.74% -
ROE 24.74% 25.78% 30.39% 34.52% 33.32% 35.31% 34.31% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 148.79 137.93 215.06 172.02 186.27 173.60 154.39 -2.42%
EPS 39.45 38.45 56.68 61.92 41.55 53.43 50.54 -15.18%
DPS 9.70 12.93 11.00 22.00 5.00 6.67 10.00 -2.00%
NAPS 1.5943 1.4917 1.8653 1.7936 1.6627 1.5129 1.473 5.40%
Adjusted Per Share Value based on latest NOSH - 362,351
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.81 121.24 141.76 113.38 122.79 114.44 101.77 18.16%
EPS 34.68 33.80 37.36 40.81 36.52 35.22 33.32 2.69%
DPS 8.53 11.37 7.25 14.50 3.30 4.39 6.59 18.71%
NAPS 1.4016 1.3111 1.2296 1.1822 1.096 0.9973 0.971 27.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.93 1.74 2.62 2.27 1.64 1.71 1.71 -
P/RPS 1.30 1.26 1.22 1.32 0.88 0.99 1.11 11.07%
P/EPS 4.89 4.52 4.62 3.67 2.96 3.20 3.38 27.83%
EY 20.44 22.10 21.63 27.28 33.78 31.24 29.56 -21.75%
DY 5.03 7.43 4.20 9.69 3.05 3.90 5.85 -9.55%
P/NAPS 1.21 1.17 1.40 1.27 0.99 1.13 1.16 2.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 -
Price 2.40 1.92 2.04 2.72 2.03 1.74 1.65 -
P/RPS 1.61 1.39 0.95 1.58 1.09 1.00 1.07 31.21%
P/EPS 6.08 4.99 3.60 4.39 3.66 3.26 3.26 51.34%
EY 16.44 20.03 27.78 22.76 27.29 30.70 30.63 -33.88%
DY 4.04 6.74 5.39 8.09 2.46 3.83 6.06 -23.62%
P/NAPS 1.51 1.29 1.09 1.52 1.22 1.15 1.12 21.97%

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