[COASTAL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.56%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 389,679 155,830 675,053 471,852 279,761 141,142 466,058 -11.27%
PBT 102,948 55,616 199,952 145,205 91,604 43,021 163,107 -26.48%
Tax -245 476 835 10 -23 285 -664 -48.65%
NP 102,703 56,092 200,787 145,215 91,581 43,306 162,443 -26.39%
-
NP to SH 102,703 56,092 200,787 145,215 91,581 43,306 162,443 -26.39%
-
Tax Rate 0.24% -0.86% -0.42% -0.01% 0.03% -0.66% 0.41% -
Total Cost 286,976 99,738 474,266 326,637 188,180 97,836 303,615 -3.69%
-
Net Worth 675,977 649,913 602,561 548,279 533,829 487,346 453,430 30.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,931 19,929 18,119 18,120 18,120 - 10,714 51.43%
Div Payout % 19.41% 35.53% 9.02% 12.48% 19.79% - 6.60% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 675,977 649,913 602,561 548,279 533,829 487,346 453,430 30.59%
NOSH 362,395 362,351 362,399 362,403 362,409 362,393 357,144 0.98%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 26.36% 36.00% 29.74% 30.78% 32.74% 30.68% 34.85% -
ROE 15.19% 8.63% 33.32% 26.49% 17.16% 8.89% 35.83% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.53 43.01 186.27 130.20 77.19 38.95 130.50 -12.13%
EPS 28.34 15.48 41.55 40.07 25.27 11.95 45.48 -27.10%
DPS 5.50 5.50 5.00 5.00 5.00 0.00 3.00 49.96%
NAPS 1.8653 1.7936 1.6627 1.5129 1.473 1.3448 1.2696 29.32%
Adjusted Per Share Value based on latest NOSH - 362,391
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.87 28.34 122.76 85.81 50.88 25.67 84.76 -11.27%
EPS 18.68 10.20 36.51 26.41 16.65 7.88 29.54 -26.38%
DPS 3.62 3.62 3.30 3.30 3.30 0.00 1.95 51.21%
NAPS 1.2293 1.1819 1.0958 0.9971 0.9708 0.8863 0.8246 30.59%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.62 2.27 1.64 1.71 1.71 1.82 1.46 -
P/RPS 2.44 5.28 0.88 1.31 2.22 4.67 1.12 68.29%
P/EPS 9.24 14.66 2.96 4.27 6.77 15.23 3.21 102.74%
EY 10.82 6.82 33.78 23.43 14.78 6.57 31.15 -50.68%
DY 2.10 2.42 3.05 2.92 2.92 0.00 2.05 1.62%
P/NAPS 1.40 1.27 0.99 1.13 1.16 1.35 1.15 14.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 -
Price 2.04 2.72 2.03 1.74 1.65 1.56 1.55 -
P/RPS 1.90 6.32 1.09 1.34 2.14 4.01 1.19 36.72%
P/EPS 7.20 17.57 3.66 4.34 6.53 13.05 3.41 64.80%
EY 13.89 5.69 27.29 23.03 15.32 7.66 29.34 -39.34%
DY 2.70 2.02 2.46 2.87 3.03 0.00 1.94 24.73%
P/NAPS 1.09 1.52 1.22 1.15 1.12 1.16 1.22 -7.25%

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