[COASTAL] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.78%
YoY- 9.53%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 796,153 719,134 703,293 785,173 689,943 675,255 622,753 17.77%
PBT 166,340 191,636 194,472 211,513 212,764 200,169 199,398 -11.37%
Tax -719 -682 551 487 900 709 -153 180.29%
NP 165,621 190,954 195,023 212,000 213,664 200,878 199,245 -11.58%
-
NP to SH 165,621 190,954 195,023 212,000 213,664 200,878 199,245 -11.58%
-
Tax Rate 0.43% 0.36% -0.28% -0.23% -0.42% -0.35% 0.08% -
Total Cost 630,532 528,180 508,270 573,173 476,279 474,377 423,508 30.35%
-
Net Worth 780,419 770,528 720,438 676,077 649,913 602,399 548,262 26.51%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 38,633 40,213 40,213 19,929 38,050 18,121 18,121 65.57%
Div Payout % 23.33% 21.06% 20.62% 9.40% 17.81% 9.02% 9.09% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 780,419 770,528 720,438 676,077 649,913 602,399 548,262 26.51%
NOSH 482,872 483,089 482,964 362,449 362,351 362,389 362,391 21.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 20.80% 26.55% 27.73% 27.00% 30.97% 29.75% 31.99% -
ROE 21.22% 24.78% 27.07% 31.36% 32.88% 33.35% 36.34% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 164.88 148.86 145.62 216.63 190.41 186.33 171.85 -2.72%
EPS 34.30 39.53 40.38 58.49 58.97 55.43 54.98 -26.96%
DPS 8.00 8.32 8.33 5.50 10.50 5.00 5.00 36.75%
NAPS 1.6162 1.595 1.4917 1.8653 1.7936 1.6623 1.5129 4.49%
Adjusted Per Share Value based on latest NOSH - 362,449
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 144.88 130.86 127.98 142.88 125.55 122.88 113.33 17.77%
EPS 30.14 34.75 35.49 38.58 38.88 36.55 36.26 -11.58%
DPS 7.03 7.32 7.32 3.63 6.92 3.30 3.30 65.48%
NAPS 1.4202 1.4022 1.311 1.2303 1.1827 1.0962 0.9977 26.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.99 1.93 1.74 2.62 2.27 1.64 1.71 -
P/RPS 1.21 1.30 1.19 1.21 1.19 0.88 1.00 13.53%
P/EPS 5.80 4.88 4.31 4.48 3.85 2.96 3.11 51.45%
EY 17.24 20.48 23.21 22.32 25.98 33.80 32.15 -33.97%
DY 4.02 4.31 4.79 2.10 4.63 3.05 2.92 23.73%
P/NAPS 1.23 1.21 1.17 1.40 1.27 0.99 1.13 5.81%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 24/11/11 23/08/11 27/05/11 23/02/11 19/11/10 -
Price 1.88 2.40 1.92 2.04 2.72 2.03 1.74 -
P/RPS 1.14 1.61 1.32 0.94 1.43 1.09 1.01 8.39%
P/EPS 5.48 6.07 4.75 3.49 4.61 3.66 3.16 44.29%
EY 18.24 16.47 21.03 28.67 21.68 27.31 31.60 -30.65%
DY 4.26 3.47 4.34 2.70 3.86 2.46 2.87 30.09%
P/NAPS 1.16 1.50 1.29 1.09 1.52 1.22 1.15 0.57%

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