[COASTAL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.3%
YoY- 107.51%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 312,819 290,363 267,636 234,799 203,689 159,396 115,797 93.85%
PBT 75,030 71,033 66,332 57,388 48,233 38,646 28,316 91.37%
Tax 91 -1,736 -1,850 -3,299 -5,742 -4,354 -3,456 -
NP 75,121 69,297 64,482 54,089 42,491 34,292 24,860 108.87%
-
NP to SH 75,121 69,297 64,512 54,119 42,512 34,304 24,841 108.97%
-
Tax Rate -0.12% 2.44% 2.79% 5.75% 11.90% 11.27% 12.21% -
Total Cost 237,698 221,066 203,154 180,710 161,198 125,104 90,937 89.64%
-
Net Worth 232,281 214,779 200,519 189,086 165,853 149,431 138,486 41.12%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 6,931 6,931 6,931 6,931 4,005 4,005 4,005 44.09%
Div Payout % 9.23% 10.00% 10.74% 12.81% 9.42% 11.68% 16.13% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 232,281 214,779 200,519 189,086 165,853 149,431 138,486 41.12%
NOSH 350,401 349,917 349,520 346,566 339,237 334,821 334,103 3.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 24.01% 23.87% 24.09% 23.04% 20.86% 21.51% 21.47% -
ROE 32.34% 32.26% 32.17% 28.62% 25.63% 22.96% 17.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 89.27 82.98 76.57 67.75 60.04 47.61 34.66 87.78%
EPS 21.44 19.80 18.46 15.62 12.53 10.25 7.44 102.37%
DPS 2.00 1.98 1.98 2.00 1.20 1.20 1.20 40.52%
NAPS 0.6629 0.6138 0.5737 0.5456 0.4889 0.4463 0.4145 36.71%
Adjusted Per Share Value based on latest NOSH - 346,566
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.90 52.82 48.68 42.71 37.05 28.99 21.06 93.86%
EPS 13.66 12.60 11.73 9.84 7.73 6.24 4.52 108.88%
DPS 1.26 1.26 1.26 1.26 0.73 0.73 0.73 43.84%
NAPS 0.4225 0.3907 0.3647 0.3439 0.3017 0.2718 0.2519 41.12%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.51 1.95 1.95 1.88 1.44 0.63 0.43 -
P/RPS 1.69 2.35 2.55 2.77 2.40 1.32 1.24 22.90%
P/EPS 7.04 9.85 10.56 12.04 11.49 6.15 5.78 14.03%
EY 14.20 10.16 9.47 8.31 8.70 16.26 17.29 -12.29%
DY 1.32 1.02 1.02 1.06 0.83 1.90 2.79 -39.25%
P/NAPS 2.28 3.18 3.40 3.45 2.95 1.41 1.04 68.67%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 25/02/08 23/11/07 24/08/07 24/05/07 26/02/07 23/11/06 -
Price 1.78 1.58 1.95 1.78 1.66 1.24 0.49 -
P/RPS 1.99 1.90 2.55 2.63 2.76 2.60 1.41 25.79%
P/EPS 8.30 7.98 10.56 11.40 13.25 12.10 6.59 16.60%
EY 12.04 12.53 9.47 8.77 7.55 8.26 15.17 -14.26%
DY 1.12 1.25 1.02 1.12 0.72 0.97 2.45 -40.62%
P/NAPS 2.69 2.57 3.40 3.26 3.40 2.78 1.18 73.12%

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