[COASTAL] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.82%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 703,293 785,173 689,943 675,255 622,753 570,739 527,059 21.18%
PBT 194,472 211,513 212,764 200,169 199,398 193,984 179,043 5.66%
Tax 551 487 900 709 -153 -423 -788 -
NP 195,023 212,000 213,664 200,878 199,245 193,561 178,255 6.17%
-
NP to SH 195,023 212,000 213,664 200,878 199,245 193,561 178,255 6.17%
-
Tax Rate -0.28% -0.23% -0.42% -0.35% 0.08% 0.22% 0.44% -
Total Cost 508,270 573,173 476,279 474,377 423,508 377,178 348,804 28.50%
-
Net Worth 720,438 676,077 649,913 602,399 548,262 533,851 487,346 29.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 40,213 19,929 38,050 18,121 18,121 18,121 10,623 142.69%
Div Payout % 20.62% 9.40% 17.81% 9.02% 9.09% 9.36% 5.96% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 720,438 676,077 649,913 602,399 548,262 533,851 487,346 29.73%
NOSH 482,964 362,449 362,351 362,389 362,391 362,424 362,393 21.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 27.73% 27.00% 30.97% 29.75% 31.99% 33.91% 33.82% -
ROE 27.07% 31.36% 32.88% 33.35% 36.34% 36.26% 36.58% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 145.62 216.63 190.41 186.33 171.85 157.48 145.44 0.08%
EPS 40.38 58.49 58.97 55.43 54.98 53.41 49.19 -12.31%
DPS 8.33 5.50 10.50 5.00 5.00 5.00 2.93 100.55%
NAPS 1.4917 1.8653 1.7936 1.6623 1.5129 1.473 1.3448 7.14%
Adjusted Per Share Value based on latest NOSH - 362,389
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 127.90 142.79 125.47 122.80 113.25 103.79 95.85 21.18%
EPS 35.47 38.55 38.86 36.53 36.23 35.20 32.42 6.17%
DPS 7.31 3.62 6.92 3.30 3.30 3.30 1.93 142.78%
NAPS 1.3102 1.2295 1.1819 1.0955 0.997 0.9708 0.8863 29.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.74 2.62 2.27 1.64 1.71 1.71 1.82 -
P/RPS 1.19 1.21 1.19 0.88 1.00 1.09 1.25 -3.22%
P/EPS 4.31 4.48 3.85 2.96 3.11 3.20 3.70 10.69%
EY 23.21 22.32 25.98 33.80 32.15 31.23 27.03 -9.65%
DY 4.79 2.10 4.63 3.05 2.92 2.92 1.61 106.72%
P/NAPS 1.17 1.40 1.27 0.99 1.13 1.16 1.35 -9.09%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 27/05/11 23/02/11 19/11/10 24/08/10 25/05/10 -
Price 1.92 2.04 2.72 2.03 1.74 1.65 1.56 -
P/RPS 1.32 0.94 1.43 1.09 1.01 1.05 1.07 15.01%
P/EPS 4.75 3.49 4.61 3.66 3.16 3.09 3.17 30.91%
EY 21.03 28.67 21.68 27.31 31.60 32.37 31.53 -23.64%
DY 4.34 2.70 3.86 2.46 2.87 3.03 1.88 74.58%
P/NAPS 1.29 1.09 1.52 1.22 1.15 1.12 1.16 7.33%

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