[COASTAL] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 36.79%
YoY- -5.06%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 570,720 393,585 232,849 719,133 499,890 389,679 155,830 137.03%
PBT 89,200 60,104 30,320 191,321 139,508 102,948 55,616 36.89%
Tax 1,003 -431 439 -685 -148 -245 476 64.13%
NP 90,203 59,673 30,759 190,636 139,360 102,703 56,092 37.14%
-
NP to SH 90,203 59,673 30,759 190,636 139,360 102,703 56,092 37.14%
-
Tax Rate -1.12% 0.72% -1.45% 0.36% 0.11% 0.24% -0.86% -
Total Cost 480,517 333,912 202,090 528,497 360,530 286,976 99,738 184.43%
-
Net Worth 807,865 814,693 780,419 770,533 720,815 675,977 649,913 15.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 31,887 18,360 18,349 46,880 46,872 19,931 19,929 36.68%
Div Payout % 35.35% 30.77% 59.65% 24.59% 33.63% 19.41% 35.53% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 807,865 814,693 780,419 770,533 720,815 675,977 649,913 15.56%
NOSH 483,144 483,182 482,872 483,305 483,217 362,395 362,351 21.07%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 15.81% 15.16% 13.21% 26.51% 27.88% 26.36% 36.00% -
ROE 11.17% 7.32% 3.94% 24.74% 19.33% 15.19% 8.63% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 118.13 81.46 48.22 148.79 103.45 107.53 43.01 95.76%
EPS 18.67 12.35 6.37 39.45 28.84 28.34 15.48 13.26%
DPS 6.60 3.80 3.80 9.70 9.70 5.50 5.50 12.88%
NAPS 1.6721 1.6861 1.6162 1.5943 1.4917 1.8653 1.7936 -4.55%
Adjusted Per Share Value based on latest NOSH - 483,089
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 103.81 71.59 42.35 130.81 90.93 70.88 28.34 137.06%
EPS 16.41 10.85 5.59 34.68 25.35 18.68 10.20 37.18%
DPS 5.80 3.34 3.34 8.53 8.53 3.63 3.63 36.55%
NAPS 1.4695 1.4819 1.4195 1.4016 1.3111 1.2296 1.1822 15.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.75 1.88 1.99 1.93 1.74 2.62 2.27 -
P/RPS 1.48 2.31 4.13 1.30 1.68 2.44 5.28 -57.07%
P/EPS 9.37 15.22 31.24 4.89 6.03 9.24 14.66 -25.73%
EY 10.67 6.57 3.20 20.44 16.57 10.82 6.82 34.65%
DY 3.77 2.02 1.91 5.03 5.57 2.10 2.42 34.27%
P/NAPS 1.05 1.11 1.23 1.21 1.17 1.40 1.27 -11.88%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 27/08/12 24/05/12 24/02/12 24/11/11 23/08/11 27/05/11 -
Price 2.00 1.87 1.88 2.40 1.92 2.04 2.72 -
P/RPS 1.69 2.30 3.90 1.61 1.86 1.90 6.32 -58.39%
P/EPS 10.71 15.14 29.51 6.08 6.66 7.20 17.57 -28.04%
EY 9.34 6.60 3.39 16.44 15.02 13.89 5.69 39.02%
DY 3.30 2.03 2.02 4.04 5.05 2.70 2.02 38.58%
P/NAPS 1.20 1.11 1.16 1.51 1.29 1.09 1.52 -14.54%

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