[COASTAL] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.09%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 267,636 234,799 203,689 159,396 115,797 129,711 97,372 96.09%
PBT 66,332 57,388 48,233 38,646 28,316 28,227 19,259 127.89%
Tax -1,850 -3,299 -5,742 -4,354 -3,456 -2,133 -578 117.03%
NP 64,482 54,089 42,491 34,292 24,860 26,094 18,681 128.22%
-
NP to SH 64,512 54,119 42,512 34,304 24,841 26,080 18,694 128.19%
-
Tax Rate 2.79% 5.75% 11.90% 11.27% 12.21% 7.56% 3.00% -
Total Cost 203,154 180,710 161,198 125,104 90,937 103,617 78,691 88.08%
-
Net Worth 200,519 189,086 165,853 149,431 138,486 131,184 126,635 35.81%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,931 6,931 4,005 4,005 4,005 8,016 4,010 43.97%
Div Payout % 10.74% 12.81% 9.42% 11.68% 16.13% 30.74% 21.45% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 200,519 189,086 165,853 149,431 138,486 131,184 126,635 35.81%
NOSH 349,520 346,566 339,237 334,821 334,103 333,801 334,396 2.99%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.09% 23.04% 20.86% 21.51% 21.47% 20.12% 19.19% -
ROE 32.17% 28.62% 25.63% 22.96% 17.94% 19.88% 14.76% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 76.57 67.75 60.04 47.61 34.66 38.86 29.12 90.39%
EPS 18.46 15.62 12.53 10.25 7.44 7.81 5.59 121.59%
DPS 1.98 2.00 1.20 1.20 1.20 2.40 1.20 39.59%
NAPS 0.5737 0.5456 0.4889 0.4463 0.4145 0.393 0.3787 31.87%
Adjusted Per Share Value based on latest NOSH - 334,821
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.67 42.70 37.04 28.99 21.06 23.59 17.71 96.07%
EPS 11.73 9.84 7.73 6.24 4.52 4.74 3.40 128.14%
DPS 1.26 1.26 0.73 0.73 0.73 1.46 0.73 43.84%
NAPS 0.3647 0.3439 0.3016 0.2717 0.2518 0.2386 0.2303 35.82%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.95 1.88 1.44 0.63 0.43 0.34 0.31 -
P/RPS 2.55 2.77 2.40 1.32 1.24 0.87 1.06 79.44%
P/EPS 10.56 12.04 11.49 6.15 5.78 4.35 5.55 53.48%
EY 9.47 8.31 8.70 16.26 17.29 22.98 18.03 -34.87%
DY 1.02 1.06 0.83 1.90 2.79 7.06 3.87 -58.85%
P/NAPS 3.40 3.45 2.95 1.41 1.04 0.87 0.82 157.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 26/05/06 -
Price 1.95 1.78 1.66 1.24 0.49 0.44 0.33 -
P/RPS 2.55 2.63 2.76 2.60 1.41 1.13 1.13 71.95%
P/EPS 10.56 11.40 13.25 12.10 6.59 5.63 5.90 47.36%
EY 9.47 8.77 7.55 8.26 15.17 17.76 16.94 -32.11%
DY 1.02 1.12 0.72 0.97 2.45 5.45 3.64 -57.14%
P/NAPS 3.40 3.26 3.40 2.78 1.18 1.12 0.87 147.90%

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