[COASTAL] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 45.44%
YoY- 112.96%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 138,619 141,142 150,901 140,077 94,939 80,162 110,977 16.02%
PBT 48,583 43,021 54,193 48,187 33,642 27,350 31,378 33.94%
Tax -308 285 -163 -237 -673 416 -63 188.89%
NP 48,275 43,306 54,030 47,950 32,969 27,766 31,315 33.55%
-
NP to SH 48,275 43,306 54,030 47,950 32,969 27,766 31,315 33.55%
-
Tax Rate 0.63% -0.66% 0.30% 0.49% 2.00% -1.52% 0.20% -
Total Cost 90,344 97,836 96,871 92,127 61,970 52,396 79,662 8.77%
-
Net Worth 533,851 487,346 458,045 407,881 369,245 345,152 307,895 44.47%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 18,121 - - - 10,623 - - -
Div Payout % 37.54% - - - 32.22% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 533,851 487,346 458,045 407,881 369,245 345,152 307,895 44.47%
NOSH 362,424 362,393 360,921 360,255 354,124 352,808 352,646 1.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 34.83% 30.68% 35.80% 34.23% 34.73% 34.64% 28.22% -
ROE 9.04% 8.89% 11.80% 11.76% 8.93% 8.04% 10.17% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.25 38.95 41.81 38.88 26.81 22.72 31.47 13.93%
EPS 13.32 11.95 14.97 13.31 9.31 7.87 8.88 31.13%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.473 1.3448 1.2691 1.1322 1.0427 0.9783 0.8731 41.85%
Adjusted Per Share Value based on latest NOSH - 360,255
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.21 25.67 27.45 25.48 17.27 14.58 20.19 16.00%
EPS 8.78 7.88 9.83 8.72 6.00 5.05 5.70 33.48%
DPS 3.30 0.00 0.00 0.00 1.93 0.00 0.00 -
NAPS 0.971 0.8865 0.8332 0.7419 0.6716 0.6278 0.56 44.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.71 1.82 1.46 1.42 1.29 0.68 0.69 -
P/RPS 4.47 4.67 3.49 3.65 4.81 2.99 2.19 61.11%
P/EPS 12.84 15.23 9.75 10.67 13.86 8.64 7.77 39.90%
EY 7.79 6.57 10.25 9.37 7.22 11.57 12.87 -28.51%
DY 2.92 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 1.16 1.35 1.15 1.25 1.24 0.70 0.79 29.27%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 -
Price 1.65 1.56 1.55 1.46 1.45 1.16 0.66 -
P/RPS 4.31 4.01 3.71 3.75 5.41 5.11 2.10 61.71%
P/EPS 12.39 13.05 10.35 10.97 15.57 14.74 7.43 40.75%
EY 8.07 7.66 9.66 9.12 6.42 6.78 13.45 -28.92%
DY 3.03 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 1.12 1.16 1.22 1.29 1.39 1.19 0.76 29.59%

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