[COASTAL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -8.01%
YoY- -2.12%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 723,040 796,153 719,134 703,293 785,173 689,943 675,255 4.66%
PBT 148,792 166,340 191,636 194,472 211,513 212,764 200,169 -17.95%
Tax -868 -719 -682 551 487 900 709 -
NP 147,924 165,621 190,954 195,023 212,000 213,664 200,878 -18.46%
-
NP to SH 147,924 165,621 190,954 195,023 212,000 213,664 200,878 -18.46%
-
Tax Rate 0.58% 0.43% 0.36% -0.28% -0.23% -0.42% -0.35% -
Total Cost 575,116 630,532 528,180 508,270 573,173 476,279 474,377 13.71%
-
Net Worth 815,249 780,419 770,528 720,438 676,077 649,913 602,399 22.37%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 38,633 38,633 40,213 40,213 19,929 38,050 18,121 65.72%
Div Payout % 26.12% 23.33% 21.06% 20.62% 9.40% 17.81% 9.02% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 815,249 780,419 770,528 720,438 676,077 649,913 602,399 22.37%
NOSH 483,511 482,872 483,089 482,964 362,449 362,351 362,389 21.21%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 20.46% 20.80% 26.55% 27.73% 27.00% 30.97% 29.75% -
ROE 18.14% 21.22% 24.78% 27.07% 31.36% 32.88% 33.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 149.54 164.88 148.86 145.62 216.63 190.41 186.33 -13.65%
EPS 30.59 34.30 39.53 40.38 58.49 58.97 55.43 -32.74%
DPS 8.00 8.00 8.32 8.33 5.50 10.50 5.00 36.83%
NAPS 1.6861 1.6162 1.595 1.4917 1.8653 1.7936 1.6623 0.95%
Adjusted Per Share Value based on latest NOSH - 482,964
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 131.49 144.79 130.78 127.90 142.79 125.47 122.80 4.66%
EPS 26.90 30.12 34.73 35.47 38.55 38.86 36.53 -18.46%
DPS 7.03 7.03 7.31 7.31 3.62 6.92 3.30 65.63%
NAPS 1.4826 1.4193 1.4013 1.3102 1.2295 1.1819 1.0955 22.37%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.88 1.99 1.93 1.74 2.62 2.27 1.64 -
P/RPS 1.26 1.21 1.30 1.19 1.21 1.19 0.88 27.06%
P/EPS 6.15 5.80 4.88 4.31 4.48 3.85 2.96 62.89%
EY 16.27 17.24 20.48 23.21 22.32 25.98 33.80 -38.60%
DY 4.26 4.02 4.31 4.79 2.10 4.63 3.05 24.97%
P/NAPS 1.11 1.23 1.21 1.17 1.40 1.27 0.99 7.93%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 24/02/12 24/11/11 23/08/11 27/05/11 23/02/11 -
Price 1.87 1.88 2.40 1.92 2.04 2.72 2.03 -
P/RPS 1.25 1.14 1.61 1.32 0.94 1.43 1.09 9.57%
P/EPS 6.11 5.48 6.07 4.75 3.49 4.61 3.66 40.76%
EY 16.36 18.24 16.47 21.03 28.67 21.68 27.31 -28.95%
DY 4.28 4.26 3.47 4.34 2.70 3.86 2.46 44.70%
P/NAPS 1.11 1.16 1.50 1.29 1.09 1.52 1.22 -6.11%

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