[COASTAL] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -15.66%
YoY- 12.75%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 107,944 69,431 85,702 65,116 67,866 65,292 60,891 46.42%
PBT 17,802 12,017 16,525 15,246 17,487 17,287 16,564 4.91%
Tax -2,053 -1,355 -1,384 -1,931 -1,700 -1,871 -2,340 -8.34%
NP 15,749 10,662 15,141 13,315 15,787 15,416 14,224 7.01%
-
NP to SH 15,772 10,680 15,141 13,315 15,787 15,416 14,224 7.12%
-
Tax Rate 11.53% 11.28% 8.38% 12.67% 9.72% 10.82% 14.13% -
Total Cost 92,195 58,769 70,561 51,801 52,079 49,876 46,667 57.38%
-
Net Worth 111,127 104,393 105,123 100,881 97,807 98,555 93,297 12.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,010 - - - 5,342 5,342 5,342 -17.38%
Div Payout % 25.43% - - - 33.84% 34.66% 37.56% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,127 104,393 105,123 100,881 97,807 98,555 93,297 12.35%
NOSH 334,216 329,523 333,937 335,600 66,735 66,835 66,712 192.49%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.59% 15.36% 17.67% 20.45% 23.26% 23.61% 23.36% -
ROE 14.19% 10.23% 14.40% 13.20% 16.14% 15.64% 15.25% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.30 21.07 25.66 19.40 101.69 97.69 91.27 -49.93%
EPS 4.72 3.24 4.53 3.97 23.66 23.07 21.32 -63.37%
DPS 1.20 0.00 0.00 0.00 8.00 7.99 8.01 -71.75%
NAPS 0.3325 0.3168 0.3148 0.3006 1.4656 1.4746 1.3985 -61.58%
Adjusted Per Share Value based on latest NOSH - 335,600
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.63 12.63 15.59 11.84 12.34 11.87 11.07 46.45%
EPS 2.87 1.94 2.75 2.42 2.87 2.80 2.59 7.07%
DPS 0.73 0.00 0.00 0.00 0.97 0.97 0.97 -17.24%
NAPS 0.2021 0.1898 0.1912 0.1835 0.1779 0.1792 0.1697 12.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.38 0.34 0.45 0.50 0.45 0.46 0.54 -
P/RPS 1.18 1.61 1.75 2.58 0.44 0.47 0.59 58.67%
P/EPS 8.05 10.49 9.92 12.60 1.90 1.99 2.53 116.17%
EY 12.42 9.53 10.08 7.94 52.57 50.14 39.48 -53.71%
DY 3.16 0.00 0.00 0.00 17.78 17.38 14.83 -64.29%
P/NAPS 1.14 1.07 1.43 1.66 0.31 0.31 0.39 104.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 29/08/05 24/05/05 25/02/05 29/11/04 26/08/04 26/05/04 -
Price 0.40 0.38 0.44 0.45 0.48 0.47 0.47 -
P/RPS 1.24 1.80 1.71 2.32 0.47 0.48 0.51 80.71%
P/EPS 8.48 11.72 9.70 11.34 2.03 2.04 2.20 145.63%
EY 11.80 8.53 10.30 8.82 49.28 49.08 45.36 -59.21%
DY 3.00 0.00 0.00 0.00 16.67 17.01 17.04 -68.55%
P/NAPS 1.20 1.20 1.40 1.50 0.33 0.32 0.34 131.63%

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