[COASTAL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 38.27%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 499,890 389,679 155,830 675,053 471,852 279,761 141,142 132.17%
PBT 139,508 102,948 55,616 199,952 145,205 91,604 43,021 118.92%
Tax -148 -245 476 835 10 -23 285 -
NP 139,360 102,703 56,092 200,787 145,215 91,581 43,306 117.81%
-
NP to SH 139,360 102,703 56,092 200,787 145,215 91,581 43,306 117.81%
-
Tax Rate 0.11% 0.24% -0.86% -0.42% -0.01% 0.03% -0.66% -
Total Cost 360,530 286,976 99,738 474,266 326,637 188,180 97,836 138.38%
-
Net Worth 720,815 675,977 649,913 602,561 548,279 533,829 487,346 29.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 46,872 19,931 19,929 18,119 18,120 18,120 - -
Div Payout % 33.63% 19.41% 35.53% 9.02% 12.48% 19.79% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 720,815 675,977 649,913 602,561 548,279 533,829 487,346 29.78%
NOSH 483,217 362,395 362,351 362,399 362,403 362,409 362,393 21.12%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.88% 26.36% 36.00% 29.74% 30.78% 32.74% 30.68% -
ROE 19.33% 15.19% 8.63% 33.32% 26.49% 17.16% 8.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 103.45 107.53 43.01 186.27 130.20 77.19 38.95 91.67%
EPS 28.84 28.34 15.48 41.55 40.07 25.27 11.95 79.82%
DPS 9.70 5.50 5.50 5.00 5.00 5.00 0.00 -
NAPS 1.4917 1.8653 1.7936 1.6627 1.5129 1.473 1.3448 7.14%
Adjusted Per Share Value based on latest NOSH - 362,389
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 90.91 70.87 28.34 122.76 85.81 50.88 25.67 132.16%
EPS 25.34 18.68 10.20 36.51 26.41 16.65 7.88 117.70%
DPS 8.52 3.62 3.62 3.30 3.30 3.30 0.00 -
NAPS 1.3108 1.2293 1.1819 1.0958 0.9971 0.9708 0.8863 29.77%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.74 2.62 2.27 1.64 1.71 1.71 1.82 -
P/RPS 1.68 2.44 5.28 0.88 1.31 2.22 4.67 -49.38%
P/EPS 6.03 9.24 14.66 2.96 4.27 6.77 15.23 -46.05%
EY 16.57 10.82 6.82 33.78 23.43 14.78 6.57 85.17%
DY 5.57 2.10 2.42 3.05 2.92 2.92 0.00 -
P/NAPS 1.17 1.40 1.27 0.99 1.13 1.16 1.35 -9.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 25/05/10 -
Price 1.92 2.04 2.72 2.03 1.74 1.65 1.56 -
P/RPS 1.86 1.90 6.32 1.09 1.34 2.14 4.01 -40.05%
P/EPS 6.66 7.20 17.57 3.66 4.34 6.53 13.05 -36.11%
EY 15.02 13.89 5.69 27.29 23.03 15.32 7.66 56.59%
DY 5.05 2.70 2.02 2.46 2.87 3.03 0.00 -
P/NAPS 1.29 1.09 1.52 1.22 1.15 1.12 1.16 7.33%

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