[COASTAL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.23%
YoY- 68.34%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 622,753 570,739 527,059 466,079 426,155 352,006 336,421 50.70%
PBT 199,398 193,984 179,043 163,372 140,557 114,345 102,709 55.56%
Tax -153 -423 -788 -657 -557 221 763 -
NP 199,245 193,561 178,255 162,715 140,000 114,566 103,472 54.71%
-
NP to SH 199,245 193,561 178,255 162,715 140,000 114,566 103,472 54.71%
-
Tax Rate 0.08% 0.22% 0.44% 0.40% 0.40% -0.19% -0.74% -
Total Cost 423,508 377,178 348,804 303,364 286,155 237,440 232,949 48.90%
-
Net Worth 548,262 533,851 487,346 458,045 407,881 369,245 345,152 36.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 18,121 18,121 10,623 10,623 10,623 10,623 12,289 29.52%
Div Payout % 9.09% 9.36% 5.96% 6.53% 7.59% 9.27% 11.88% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 548,262 533,851 487,346 458,045 407,881 369,245 345,152 36.10%
NOSH 362,391 362,424 362,393 360,921 360,255 354,124 352,808 1.80%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 31.99% 33.91% 33.82% 34.91% 32.85% 32.55% 30.76% -
ROE 36.34% 36.26% 36.58% 35.52% 34.32% 31.03% 29.98% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 171.85 157.48 145.44 129.14 118.29 99.40 95.36 48.03%
EPS 54.98 53.41 49.19 45.08 38.86 32.35 29.33 51.97%
DPS 5.00 5.00 2.93 2.94 2.95 3.00 3.50 26.81%
NAPS 1.5129 1.473 1.3448 1.2691 1.1322 1.0427 0.9783 33.69%
Adjusted Per Share Value based on latest NOSH - 360,921
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.27 103.81 95.87 84.78 77.51 64.03 61.19 50.70%
EPS 36.24 35.21 32.42 29.60 25.47 20.84 18.82 54.71%
DPS 3.30 3.30 1.93 1.93 1.93 1.93 2.24 29.44%
NAPS 0.9973 0.971 0.8865 0.8332 0.7419 0.6716 0.6278 36.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.71 1.82 1.46 1.42 1.29 0.68 -
P/RPS 1.00 1.09 1.25 1.13 1.20 1.30 0.71 25.62%
P/EPS 3.11 3.20 3.70 3.24 3.65 3.99 2.32 21.55%
EY 32.15 31.23 27.03 30.88 27.37 25.08 43.13 -17.77%
DY 2.92 2.92 1.61 2.02 2.08 2.33 5.15 -31.47%
P/NAPS 1.13 1.16 1.35 1.15 1.25 1.24 0.70 37.57%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 24/08/10 25/05/10 22/02/10 23/11/09 24/08/09 26/05/09 -
Price 1.74 1.65 1.56 1.55 1.46 1.45 1.16 -
P/RPS 1.01 1.05 1.07 1.20 1.23 1.46 1.22 -11.82%
P/EPS 3.16 3.09 3.17 3.44 3.76 4.48 3.96 -13.95%
EY 31.60 32.37 31.53 29.09 26.62 22.31 25.28 16.02%
DY 2.87 3.03 1.88 1.90 2.02 2.07 3.02 -3.33%
P/NAPS 1.15 1.12 1.16 1.22 1.29 1.39 1.19 -2.25%

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