[COASTAL] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 8.59%
YoY- 68.95%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 689,943 675,255 622,753 570,739 527,059 466,079 426,155 37.91%
PBT 212,764 200,169 199,398 193,984 179,043 163,372 140,557 31.86%
Tax 900 709 -153 -423 -788 -657 -557 -
NP 213,664 200,878 199,245 193,561 178,255 162,715 140,000 32.59%
-
NP to SH 213,664 200,878 199,245 193,561 178,255 162,715 140,000 32.59%
-
Tax Rate -0.42% -0.35% 0.08% 0.22% 0.44% 0.40% 0.40% -
Total Cost 476,279 474,377 423,508 377,178 348,804 303,364 286,155 40.48%
-
Net Worth 649,913 602,399 548,262 533,851 487,346 458,045 407,881 36.45%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 38,050 18,121 18,121 18,121 10,623 10,623 10,623 134.28%
Div Payout % 17.81% 9.02% 9.09% 9.36% 5.96% 6.53% 7.59% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 649,913 602,399 548,262 533,851 487,346 458,045 407,881 36.45%
NOSH 362,351 362,389 362,391 362,424 362,393 360,921 360,255 0.38%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 30.97% 29.75% 31.99% 33.91% 33.82% 34.91% 32.85% -
ROE 32.88% 33.35% 36.34% 36.26% 36.58% 35.52% 34.32% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 190.41 186.33 171.85 157.48 145.44 129.14 118.29 37.38%
EPS 58.97 55.43 54.98 53.41 49.19 45.08 38.86 32.08%
DPS 10.50 5.00 5.00 5.00 2.93 2.94 2.95 133.29%
NAPS 1.7936 1.6623 1.5129 1.473 1.3448 1.2691 1.1322 35.93%
Adjusted Per Share Value based on latest NOSH - 362,424
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 125.50 122.82 113.27 103.81 95.87 84.78 77.51 37.92%
EPS 38.86 36.54 36.24 35.21 32.42 29.60 25.47 32.56%
DPS 6.92 3.30 3.30 3.30 1.93 1.93 1.93 134.44%
NAPS 1.1822 1.0957 0.9973 0.971 0.8865 0.8332 0.7419 36.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.27 1.64 1.71 1.71 1.82 1.46 1.42 -
P/RPS 1.19 0.88 1.00 1.09 1.25 1.13 1.20 -0.55%
P/EPS 3.85 2.96 3.11 3.20 3.70 3.24 3.65 3.62%
EY 25.98 33.80 32.15 31.23 27.03 30.88 27.37 -3.41%
DY 4.63 3.05 2.92 2.92 1.61 2.02 2.08 70.56%
P/NAPS 1.27 0.99 1.13 1.16 1.35 1.15 1.25 1.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 23/11/09 -
Price 2.72 2.03 1.74 1.65 1.56 1.55 1.46 -
P/RPS 1.43 1.09 1.01 1.05 1.07 1.20 1.23 10.57%
P/EPS 4.61 3.66 3.16 3.09 3.17 3.44 3.76 14.56%
EY 21.68 27.31 31.60 32.37 31.53 29.09 26.62 -12.80%
DY 3.86 2.46 2.87 3.03 1.88 1.90 2.02 54.05%
P/NAPS 1.52 1.22 1.15 1.12 1.16 1.22 1.29 11.56%

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