[COASTAL] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.94%
YoY- 42.32%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 785,173 689,943 675,255 622,753 570,739 527,059 466,079 41.71%
PBT 211,513 212,764 200,169 199,398 193,984 179,043 163,372 18.84%
Tax 487 900 709 -153 -423 -788 -657 -
NP 212,000 213,664 200,878 199,245 193,561 178,255 162,715 19.34%
-
NP to SH 212,000 213,664 200,878 199,245 193,561 178,255 162,715 19.34%
-
Tax Rate -0.23% -0.42% -0.35% 0.08% 0.22% 0.44% 0.40% -
Total Cost 573,173 476,279 474,377 423,508 377,178 348,804 303,364 53.01%
-
Net Worth 676,077 649,913 602,399 548,262 533,851 487,346 458,045 29.72%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 19,929 38,050 18,121 18,121 18,121 10,623 10,623 52.28%
Div Payout % 9.40% 17.81% 9.02% 9.09% 9.36% 5.96% 6.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 676,077 649,913 602,399 548,262 533,851 487,346 458,045 29.72%
NOSH 362,449 362,351 362,389 362,391 362,424 362,393 360,921 0.28%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 27.00% 30.97% 29.75% 31.99% 33.91% 33.82% 34.91% -
ROE 31.36% 32.88% 33.35% 36.34% 36.26% 36.58% 35.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 216.63 190.41 186.33 171.85 157.48 145.44 129.14 41.31%
EPS 58.49 58.97 55.43 54.98 53.41 49.19 45.08 19.01%
DPS 5.50 10.50 5.00 5.00 5.00 2.93 2.94 51.99%
NAPS 1.8653 1.7936 1.6623 1.5129 1.473 1.3448 1.2691 29.36%
Adjusted Per Share Value based on latest NOSH - 362,391
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 142.79 125.47 122.80 113.25 103.79 95.85 84.76 41.71%
EPS 38.55 38.86 36.53 36.23 35.20 32.42 29.59 19.34%
DPS 3.62 6.92 3.30 3.30 3.30 1.93 1.93 52.26%
NAPS 1.2295 1.1819 1.0955 0.997 0.9708 0.8863 0.833 29.72%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.62 2.27 1.64 1.71 1.71 1.82 1.46 -
P/RPS 1.21 1.19 0.88 1.00 1.09 1.25 1.13 4.67%
P/EPS 4.48 3.85 2.96 3.11 3.20 3.70 3.24 24.18%
EY 22.32 25.98 33.80 32.15 31.23 27.03 30.88 -19.50%
DY 2.10 4.63 3.05 2.92 2.92 1.61 2.02 2.63%
P/NAPS 1.40 1.27 0.99 1.13 1.16 1.35 1.15 14.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 25/05/10 22/02/10 -
Price 2.04 2.72 2.03 1.74 1.65 1.56 1.55 -
P/RPS 0.94 1.43 1.09 1.01 1.05 1.07 1.20 -15.06%
P/EPS 3.49 4.61 3.66 3.16 3.09 3.17 3.44 0.96%
EY 28.67 21.68 27.31 31.60 32.37 31.53 29.09 -0.96%
DY 2.70 3.86 2.46 2.87 3.03 1.88 1.90 26.47%
P/NAPS 1.09 1.52 1.22 1.15 1.12 1.16 1.22 -7.25%

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