[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -69.77%
YoY- 38.49%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 348,059 236,148 170,220 90,866 291,757 208,614 136,336 86.26%
PBT 96,514 64,958 42,983 20,977 71,090 54,050 36,037 92.27%
Tax 257 387 -154 -23 -1,773 -1,759 -1,222 -
NP 96,771 65,345 42,829 20,954 69,317 52,291 34,815 97.07%
-
NP to SH 96,771 65,345 42,829 20,954 69,317 52,291 34,815 97.07%
-
Tax Rate -0.27% -0.60% 0.36% 0.11% 2.49% 3.25% 3.39% -
Total Cost 251,288 170,803 127,391 69,912 222,440 156,323 101,521 82.48%
-
Net Worth 307,039 275,643 257,254 232,281 212,499 198,146 187,143 38.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,311 12,296 12,276 - 6,929 6,907 6,860 47.41%
Div Payout % 12.72% 18.82% 28.67% - 10.00% 13.21% 19.70% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 307,039 275,643 257,254 232,281 212,499 198,146 187,143 38.89%
NOSH 351,746 351,317 350,769 350,401 346,485 345,383 343,004 1.68%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 27.80% 27.67% 25.16% 23.06% 23.76% 25.07% 25.54% -
ROE 31.52% 23.71% 16.65% 9.02% 32.62% 26.39% 18.60% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.95 67.22 48.53 25.93 84.20 60.40 39.75 83.16%
EPS 27.51 18.60 12.21 5.98 20.00 15.14 10.15 93.80%
DPS 3.50 3.50 3.50 0.00 2.00 2.00 2.00 44.97%
NAPS 0.8729 0.7846 0.7334 0.6629 0.6133 0.5737 0.5456 36.59%
Adjusted Per Share Value based on latest NOSH - 350,401
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.30 42.95 30.96 16.52 53.06 37.94 24.79 86.28%
EPS 17.60 11.88 7.79 3.81 12.61 9.51 6.33 97.11%
DPS 2.24 2.24 2.23 0.00 1.26 1.26 1.25 47.27%
NAPS 0.5584 0.5013 0.4678 0.4224 0.3864 0.3603 0.3403 38.91%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.69 1.66 1.65 1.51 1.95 1.95 1.88 -
P/RPS 0.70 2.47 3.40 5.82 2.32 3.23 4.73 -71.85%
P/EPS 2.51 8.92 13.51 25.25 9.75 12.88 18.52 -73.45%
EY 39.87 11.20 7.40 3.96 10.26 7.76 5.40 276.88%
DY 5.07 2.11 2.12 0.00 1.03 1.03 1.06 182.53%
P/NAPS 0.79 2.12 2.25 2.28 3.18 3.40 3.45 -62.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 -
Price 0.66 0.96 1.65 1.78 1.58 1.95 1.78 -
P/RPS 0.67 1.43 3.40 6.86 1.88 3.23 4.48 -71.66%
P/EPS 2.40 5.16 13.51 29.77 7.90 12.88 17.54 -73.28%
EY 41.68 19.38 7.40 3.36 12.66 7.76 5.70 274.46%
DY 5.30 3.65 2.12 0.00 1.27 1.03 1.12 180.53%
P/NAPS 0.76 1.22 2.25 2.69 2.58 3.40 3.26 -61.95%

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