[COASTAL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 17.38%
YoY- 39.49%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 426,155 352,006 336,421 347,125 317,897 324,247 312,819 22.86%
PBT 140,557 114,345 102,709 96,336 81,941 77,979 75,030 51.90%
Tax -557 221 763 324 410 -668 91 -
NP 140,000 114,566 103,472 96,660 82,351 77,311 75,121 51.38%
-
NP to SH 140,000 114,566 103,472 96,660 82,351 77,311 75,121 51.38%
-
Tax Rate 0.40% -0.19% -0.74% -0.34% -0.50% 0.86% -0.12% -
Total Cost 286,155 237,440 232,949 250,465 235,546 246,936 237,698 13.15%
-
Net Worth 407,881 369,245 345,152 307,895 276,464 257,514 232,281 45.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 10,623 10,623 12,289 12,289 12,289 12,289 6,931 32.89%
Div Payout % 7.59% 9.27% 11.88% 12.71% 14.92% 15.90% 9.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 407,881 369,245 345,152 307,895 276,464 257,514 232,281 45.50%
NOSH 360,255 354,124 352,808 352,646 352,363 351,123 350,401 1.86%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.85% 32.55% 30.76% 27.85% 25.90% 23.84% 24.01% -
ROE 34.32% 31.03% 29.98% 31.39% 29.79% 30.02% 32.34% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 118.29 99.40 95.36 98.43 90.22 92.35 89.27 20.62%
EPS 38.86 32.35 29.33 27.41 23.37 22.02 21.44 48.60%
DPS 2.95 3.00 3.50 3.50 3.50 3.50 2.00 29.54%
NAPS 1.1322 1.0427 0.9783 0.8731 0.7846 0.7334 0.6629 42.83%
Adjusted Per Share Value based on latest NOSH - 352,646
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 77.50 64.01 61.18 63.13 57.81 58.97 56.89 22.86%
EPS 25.46 20.83 18.82 17.58 14.98 14.06 13.66 51.39%
DPS 1.93 1.93 2.23 2.23 2.23 2.23 1.26 32.84%
NAPS 0.7418 0.6715 0.6277 0.5599 0.5028 0.4683 0.4224 45.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.42 1.29 0.68 0.69 1.66 1.65 1.51 -
P/RPS 1.20 1.30 0.71 0.70 1.84 1.79 1.69 -20.39%
P/EPS 3.65 3.99 2.32 2.52 7.10 7.49 7.04 -35.43%
EY 27.37 25.08 43.13 39.72 14.08 13.34 14.20 54.81%
DY 2.08 2.33 5.15 5.07 2.11 2.12 1.32 35.37%
P/NAPS 1.25 1.24 0.70 0.79 2.12 2.25 2.28 -32.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 26/05/09 23/02/09 24/11/08 25/08/08 22/05/08 -
Price 1.46 1.45 1.16 0.66 0.96 1.65 1.78 -
P/RPS 1.23 1.46 1.22 0.67 1.06 1.79 1.99 -27.41%
P/EPS 3.76 4.48 3.96 2.41 4.11 7.49 8.30 -40.98%
EY 26.62 22.31 25.28 41.53 24.34 13.34 12.04 69.63%
DY 2.02 2.07 3.02 5.30 3.65 2.12 1.12 48.11%
P/NAPS 1.29 1.39 1.19 0.76 1.22 2.25 2.69 -38.70%

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