[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.2%
YoY- 136.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 170,220 90,866 291,757 208,614 136,336 68,410 159,288 4.52%
PBT 42,983 20,977 71,090 54,050 36,037 16,980 38,532 7.56%
Tax -154 -23 -1,773 -1,759 -1,222 -1,850 -4,326 -89.20%
NP 42,829 20,954 69,317 52,291 34,815 15,130 34,206 16.18%
-
NP to SH 42,829 20,954 69,317 52,291 34,815 15,130 34,218 16.15%
-
Tax Rate 0.36% 0.11% 2.49% 3.25% 3.39% 10.90% 11.23% -
Total Cost 127,391 69,912 222,440 156,323 101,521 53,280 125,082 1.22%
-
Net Worth 257,254 232,281 212,499 198,146 187,143 165,853 149,185 43.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,276 - 6,929 6,907 6,860 - 4,012 110.90%
Div Payout % 28.67% - 10.00% 13.21% 19.70% - 11.73% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 257,254 232,281 212,499 198,146 187,143 165,853 149,185 43.84%
NOSH 350,769 350,401 346,485 345,383 343,004 339,237 334,346 3.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 25.16% 23.06% 23.76% 25.07% 25.54% 22.12% 21.47% -
ROE 16.65% 9.02% 32.62% 26.39% 18.60% 9.12% 22.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 48.53 25.93 84.20 60.40 39.75 20.17 47.64 1.24%
EPS 12.21 5.98 20.00 15.14 10.15 4.46 10.24 12.45%
DPS 3.50 0.00 2.00 2.00 2.00 0.00 1.20 104.27%
NAPS 0.7334 0.6629 0.6133 0.5737 0.5456 0.4889 0.4462 39.31%
Adjusted Per Share Value based on latest NOSH - 349,520
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 30.96 16.53 53.07 37.95 24.80 12.44 28.97 4.53%
EPS 7.79 3.81 12.61 9.51 6.33 2.75 6.22 16.20%
DPS 2.23 0.00 1.26 1.26 1.25 0.00 0.73 110.67%
NAPS 0.4679 0.4225 0.3865 0.3604 0.3404 0.3017 0.2714 43.82%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.65 1.51 1.95 1.95 1.88 1.44 0.63 -
P/RPS 3.40 5.82 2.32 3.23 4.73 7.14 1.32 88.01%
P/EPS 13.51 25.25 9.75 12.88 18.52 32.29 6.16 68.88%
EY 7.40 3.96 10.26 7.76 5.40 3.10 16.24 -40.81%
DY 2.12 0.00 1.03 1.03 1.06 0.00 1.90 7.58%
P/NAPS 2.25 2.28 3.18 3.40 3.45 2.95 1.41 36.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 24/05/07 26/02/07 -
Price 1.65 1.78 1.58 1.95 1.78 1.66 1.24 -
P/RPS 3.40 6.86 1.88 3.23 4.48 8.23 2.60 19.60%
P/EPS 13.51 29.77 7.90 12.88 17.54 37.22 12.12 7.51%
EY 7.40 3.36 12.66 7.76 5.70 2.69 8.25 -6.99%
DY 2.12 0.00 1.27 1.03 1.12 0.00 0.97 68.49%
P/NAPS 2.25 2.69 2.58 3.40 3.26 3.40 2.78 -13.16%

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