[COASTAL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.42%
YoY- 102.01%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 317,897 324,247 312,819 290,363 267,636 234,799 203,689 34.43%
PBT 81,941 77,979 75,030 71,033 66,332 57,388 48,233 42.23%
Tax 410 -668 91 -1,736 -1,850 -3,299 -5,742 -
NP 82,351 77,311 75,121 69,297 64,482 54,089 42,491 55.25%
-
NP to SH 82,351 77,311 75,121 69,297 64,512 54,119 42,512 55.20%
-
Tax Rate -0.50% 0.86% -0.12% 2.44% 2.79% 5.75% 11.90% -
Total Cost 235,546 246,936 237,698 221,066 203,154 180,710 161,198 28.67%
-
Net Worth 276,464 257,514 232,281 214,779 200,519 189,086 165,853 40.45%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 12,289 12,289 6,931 6,931 6,931 6,931 4,005 110.72%
Div Payout % 14.92% 15.90% 9.23% 10.00% 10.74% 12.81% 9.42% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 276,464 257,514 232,281 214,779 200,519 189,086 165,853 40.45%
NOSH 352,363 351,123 350,401 349,917 349,520 346,566 339,237 2.55%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 25.90% 23.84% 24.01% 23.87% 24.09% 23.04% 20.86% -
ROE 29.79% 30.02% 32.34% 32.26% 32.17% 28.62% 25.63% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 90.22 92.35 89.27 82.98 76.57 67.75 60.04 31.09%
EPS 23.37 22.02 21.44 19.80 18.46 15.62 12.53 51.34%
DPS 3.50 3.50 2.00 1.98 1.98 2.00 1.20 103.74%
NAPS 0.7846 0.7334 0.6629 0.6138 0.5737 0.5456 0.4889 36.95%
Adjusted Per Share Value based on latest NOSH - 349,917
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 57.81 58.97 56.89 52.80 48.67 42.70 37.04 34.44%
EPS 14.98 14.06 13.66 12.60 11.73 9.84 7.73 55.24%
DPS 2.23 2.23 1.26 1.26 1.26 1.26 0.73 110.10%
NAPS 0.5028 0.4683 0.4224 0.3906 0.3647 0.3439 0.3016 40.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.66 1.65 1.51 1.95 1.95 1.88 1.44 -
P/RPS 1.84 1.79 1.69 2.35 2.55 2.77 2.40 -16.19%
P/EPS 7.10 7.49 7.04 9.85 10.56 12.04 11.49 -27.38%
EY 14.08 13.34 14.20 10.16 9.47 8.31 8.70 37.72%
DY 2.11 2.12 1.32 1.02 1.02 1.06 0.83 85.95%
P/NAPS 2.12 2.25 2.28 3.18 3.40 3.45 2.95 -19.72%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 24/05/07 -
Price 0.96 1.65 1.78 1.58 1.95 1.78 1.66 -
P/RPS 1.06 1.79 1.99 1.90 2.55 2.63 2.76 -47.07%
P/EPS 4.11 7.49 8.30 7.98 10.56 11.40 13.25 -54.07%
EY 24.34 13.34 12.04 12.53 9.47 8.77 7.55 117.76%
DY 3.65 2.12 1.12 1.25 1.02 1.12 0.72 194.23%
P/NAPS 1.22 2.25 2.69 2.57 3.40 3.26 3.40 -49.40%

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