[COASTAL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.68%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 129,711 97,372 103,165 107,944 69,431 85,702 65,116 58.51%
PBT 28,227 19,259 16,542 17,802 12,017 16,525 15,246 50.94%
Tax -2,133 -578 -551 -2,053 -1,355 -1,384 -1,931 6.87%
NP 26,094 18,681 15,991 15,749 10,662 15,141 13,315 56.79%
-
NP to SH 26,080 18,694 16,013 15,772 10,680 15,141 13,315 56.73%
-
Tax Rate 7.56% 3.00% 3.33% 11.53% 11.28% 8.38% 12.67% -
Total Cost 103,617 78,691 87,174 92,195 58,769 70,561 51,801 58.95%
-
Net Worth 131,184 126,635 115,570 111,127 104,393 105,123 100,881 19.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 8,016 4,010 4,010 4,010 - - - -
Div Payout % 30.74% 21.45% 25.05% 25.43% - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 131,184 126,635 115,570 111,127 104,393 105,123 100,881 19.19%
NOSH 333,801 334,396 332,289 334,216 329,523 333,937 335,600 -0.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.12% 19.19% 15.50% 14.59% 15.36% 17.67% 20.45% -
ROE 19.88% 14.76% 13.86% 14.19% 10.23% 14.40% 13.20% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.86 29.12 31.05 32.30 21.07 25.66 19.40 59.10%
EPS 7.81 5.59 4.82 4.72 3.24 4.53 3.97 57.19%
DPS 2.40 1.20 1.20 1.20 0.00 0.00 0.00 -
NAPS 0.393 0.3787 0.3478 0.3325 0.3168 0.3148 0.3006 19.62%
Adjusted Per Share Value based on latest NOSH - 334,216
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.59 17.71 18.77 19.63 12.63 15.59 11.84 58.53%
EPS 4.74 3.40 2.91 2.87 1.94 2.75 2.42 56.73%
DPS 1.46 0.73 0.73 0.73 0.00 0.00 0.00 -
NAPS 0.2386 0.2303 0.2102 0.2021 0.1899 0.1912 0.1835 19.18%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.31 0.38 0.38 0.34 0.45 0.50 -
P/RPS 0.87 1.06 1.22 1.18 1.61 1.75 2.58 -51.64%
P/EPS 4.35 5.55 7.89 8.05 10.49 9.92 12.60 -50.88%
EY 22.98 18.03 12.68 12.42 9.53 10.08 7.94 103.48%
DY 7.06 3.87 3.16 3.16 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 1.09 1.14 1.07 1.43 1.66 -35.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 26/05/06 24/02/06 23/11/05 29/08/05 24/05/05 25/02/05 -
Price 0.44 0.33 0.32 0.40 0.38 0.44 0.45 -
P/RPS 1.13 1.13 1.03 1.24 1.80 1.71 2.32 -38.17%
P/EPS 5.63 5.90 6.64 8.48 11.72 9.70 11.34 -37.38%
EY 17.76 16.94 15.06 11.80 8.53 10.30 8.82 59.66%
DY 5.45 3.64 3.75 3.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.87 0.92 1.20 1.20 1.40 1.50 -17.74%

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