[COASTAL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -72.06%
YoY- 29.52%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 719,133 499,890 389,679 155,830 675,053 471,852 279,761 87.32%
PBT 191,321 139,508 102,948 55,616 199,952 145,205 91,604 63.17%
Tax -685 -148 -245 476 835 10 -23 854.89%
NP 190,636 139,360 102,703 56,092 200,787 145,215 91,581 62.81%
-
NP to SH 190,636 139,360 102,703 56,092 200,787 145,215 91,581 62.81%
-
Tax Rate 0.36% 0.11% 0.24% -0.86% -0.42% -0.01% 0.03% -
Total Cost 528,497 360,530 286,976 99,738 474,266 326,637 188,180 98.68%
-
Net Worth 770,533 720,815 675,977 649,913 602,561 548,279 533,829 27.63%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 46,880 46,872 19,931 19,929 18,119 18,120 18,120 88.13%
Div Payout % 24.59% 33.63% 19.41% 35.53% 9.02% 12.48% 19.79% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 770,533 720,815 675,977 649,913 602,561 548,279 533,829 27.63%
NOSH 483,305 483,217 362,395 362,351 362,399 362,403 362,409 21.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 26.51% 27.88% 26.36% 36.00% 29.74% 30.78% 32.74% -
ROE 24.74% 19.33% 15.19% 8.63% 33.32% 26.49% 17.16% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 148.79 103.45 107.53 43.01 186.27 130.20 77.19 54.69%
EPS 39.45 28.84 28.34 15.48 41.55 40.07 25.27 34.46%
DPS 9.70 9.70 5.50 5.50 5.00 5.00 5.00 55.36%
NAPS 1.5943 1.4917 1.8653 1.7936 1.6627 1.5129 1.473 5.40%
Adjusted Per Share Value based on latest NOSH - 362,351
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 130.86 90.97 70.91 28.36 122.84 85.87 50.91 87.32%
EPS 34.69 25.36 18.69 10.21 36.54 26.43 16.67 62.77%
DPS 8.53 8.53 3.63 3.63 3.30 3.30 3.30 88.02%
NAPS 1.4022 1.3117 1.2301 1.1827 1.0965 0.9977 0.9714 27.63%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.93 1.74 2.62 2.27 1.64 1.71 1.71 -
P/RPS 1.30 1.68 2.44 5.28 0.88 1.31 2.22 -29.93%
P/EPS 4.89 6.03 9.24 14.66 2.96 4.27 6.77 -19.44%
EY 20.44 16.57 10.82 6.82 33.78 23.43 14.78 24.05%
DY 5.03 5.57 2.10 2.42 3.05 2.92 2.92 43.55%
P/NAPS 1.21 1.17 1.40 1.27 0.99 1.13 1.16 2.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 -
Price 2.40 1.92 2.04 2.72 2.03 1.74 1.65 -
P/RPS 1.61 1.86 1.90 6.32 1.09 1.34 2.14 -17.23%
P/EPS 6.08 6.66 7.20 17.57 3.66 4.34 6.53 -4.63%
EY 16.44 15.02 13.89 5.69 27.29 23.03 15.32 4.80%
DY 4.04 5.05 2.70 2.02 2.46 2.87 3.03 21.07%
P/NAPS 1.51 1.29 1.09 1.52 1.22 1.15 1.12 21.97%

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