[COASTAL] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.75%
YoY- 57.5%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 234,799 203,689 159,396 115,797 129,711 97,372 103,165 73.28%
PBT 57,388 48,233 38,646 28,316 28,227 19,259 16,542 129.69%
Tax -3,299 -5,742 -4,354 -3,456 -2,133 -578 -551 230.80%
NP 54,089 42,491 34,292 24,860 26,094 18,681 15,991 125.83%
-
NP to SH 54,119 42,512 34,304 24,841 26,080 18,694 16,013 125.71%
-
Tax Rate 5.75% 11.90% 11.27% 12.21% 7.56% 3.00% 3.33% -
Total Cost 180,710 161,198 125,104 90,937 103,617 78,691 87,174 62.79%
-
Net Worth 189,086 165,853 149,431 138,486 131,184 126,635 115,570 38.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,931 4,005 4,005 4,005 8,016 4,010 4,010 44.16%
Div Payout % 12.81% 9.42% 11.68% 16.13% 30.74% 21.45% 25.05% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 189,086 165,853 149,431 138,486 131,184 126,635 115,570 38.97%
NOSH 346,566 339,237 334,821 334,103 333,801 334,396 332,289 2.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.04% 20.86% 21.51% 21.47% 20.12% 19.19% 15.50% -
ROE 28.62% 25.63% 22.96% 17.94% 19.88% 14.76% 13.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 67.75 60.04 47.61 34.66 38.86 29.12 31.05 68.46%
EPS 15.62 12.53 10.25 7.44 7.81 5.59 4.82 119.46%
DPS 2.00 1.20 1.20 1.20 2.40 1.20 1.20 40.70%
NAPS 0.5456 0.4889 0.4463 0.4145 0.393 0.3787 0.3478 35.12%
Adjusted Per Share Value based on latest NOSH - 334,103
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.70 37.04 28.99 21.06 23.59 17.71 18.76 73.29%
EPS 9.84 7.73 6.24 4.52 4.74 3.40 2.91 125.78%
DPS 1.26 0.73 0.73 0.73 1.46 0.73 0.73 44.03%
NAPS 0.3439 0.3016 0.2718 0.2518 0.2386 0.2303 0.2102 38.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.88 1.44 0.63 0.43 0.34 0.31 0.38 -
P/RPS 2.77 2.40 1.32 1.24 0.87 1.06 1.22 73.00%
P/EPS 12.04 11.49 6.15 5.78 4.35 5.55 7.89 32.64%
EY 8.31 8.70 16.26 17.29 22.98 18.03 12.68 -24.60%
DY 1.06 0.83 1.90 2.79 7.06 3.87 3.16 -51.81%
P/NAPS 3.45 2.95 1.41 1.04 0.87 0.82 1.09 116.02%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 24/02/06 -
Price 1.78 1.66 1.24 0.49 0.44 0.33 0.32 -
P/RPS 2.63 2.76 2.60 1.41 1.13 1.13 1.03 87.13%
P/EPS 11.40 13.25 12.10 6.59 5.63 5.90 6.64 43.52%
EY 8.77 7.55 8.26 15.17 17.76 16.94 15.06 -30.33%
DY 1.12 0.72 0.97 2.45 5.45 3.64 3.75 -55.41%
P/NAPS 3.26 3.40 2.78 1.18 1.12 0.87 0.92 132.96%

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