[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 47.22%
YoY- 66.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 136,336 68,410 159,288 100,374 60,933 24,117 103,165 20.48%
PBT 36,037 16,980 38,532 26,364 17,295 7,393 16,571 68.09%
Tax -1,222 -1,850 -4,326 -4,263 -2,277 -462 -564 67.67%
NP 34,815 15,130 34,206 22,101 15,018 6,931 16,007 68.10%
-
NP to SH 34,815 15,130 34,218 22,083 15,000 6,922 16,033 67.92%
-
Tax Rate 3.39% 10.90% 11.23% 16.17% 13.17% 6.25% 3.40% -
Total Cost 101,521 53,280 125,082 78,273 45,915 17,186 87,158 10.73%
-
Net Worth 187,143 165,853 149,185 138,478 131,291 126,635 116,463 37.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,860 - 4,012 4,009 4,008 - 4,011 43.15%
Div Payout % 19.70% - 11.73% 18.15% 26.73% - 25.02% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 187,143 165,853 149,185 138,478 131,291 126,635 116,463 37.30%
NOSH 343,004 339,237 334,346 334,084 334,075 334,396 334,279 1.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.54% 22.12% 21.47% 22.02% 24.65% 28.74% 15.52% -
ROE 18.60% 9.12% 22.94% 15.95% 11.42% 5.47% 13.77% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 39.75 20.17 47.64 30.04 18.24 7.21 30.86 18.43%
EPS 10.15 4.46 10.24 6.61 4.49 2.07 4.80 64.97%
DPS 2.00 0.00 1.20 1.20 1.20 0.00 1.20 40.70%
NAPS 0.5456 0.4889 0.4462 0.4145 0.393 0.3787 0.3484 34.96%
Adjusted Per Share Value based on latest NOSH - 334,103
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.79 12.44 28.97 18.25 11.08 4.39 18.76 20.48%
EPS 6.33 2.75 6.22 4.02 2.73 1.26 2.92 67.73%
DPS 1.25 0.00 0.73 0.73 0.73 0.00 0.73 43.26%
NAPS 0.3403 0.3016 0.2713 0.2518 0.2388 0.2303 0.2118 37.29%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.88 1.44 0.63 0.43 0.34 0.31 0.38 -
P/RPS 4.73 7.14 1.32 1.43 1.86 4.30 1.23 146.06%
P/EPS 18.52 32.29 6.16 6.51 7.57 14.98 7.92 76.44%
EY 5.40 3.10 16.24 15.37 13.21 6.68 12.62 -43.30%
DY 1.06 0.00 1.90 2.79 3.53 0.00 3.16 -51.81%
P/NAPS 3.45 2.95 1.41 1.04 0.87 0.82 1.09 116.02%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 -
Price 1.78 1.66 1.24 0.49 0.44 0.33 0.32 -
P/RPS 4.48 8.23 2.60 1.63 2.41 4.58 1.04 165.45%
P/EPS 17.54 37.22 12.12 7.41 9.80 15.94 6.67 90.85%
EY 5.70 2.69 8.25 13.49 10.20 6.27 14.99 -47.60%
DY 1.12 0.00 0.97 2.45 2.73 0.00 3.75 -55.41%
P/NAPS 3.26 3.40 2.78 1.18 1.12 0.87 0.92 132.96%

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