[COASTAL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 23.93%
YoY- 127.41%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 290,363 267,636 234,799 203,689 159,396 115,797 129,711 70.87%
PBT 71,033 66,332 57,388 48,233 38,646 28,316 28,227 84.70%
Tax -1,736 -1,850 -3,299 -5,742 -4,354 -3,456 -2,133 -12.79%
NP 69,297 64,482 54,089 42,491 34,292 24,860 26,094 91.42%
-
NP to SH 69,297 64,512 54,119 42,512 34,304 24,841 26,080 91.49%
-
Tax Rate 2.44% 2.79% 5.75% 11.90% 11.27% 12.21% 7.56% -
Total Cost 221,066 203,154 180,710 161,198 125,104 90,937 103,617 65.49%
-
Net Worth 214,779 200,519 189,086 165,853 149,431 138,486 131,184 38.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,931 6,931 6,931 4,005 4,005 4,005 8,016 -9.21%
Div Payout % 10.00% 10.74% 12.81% 9.42% 11.68% 16.13% 30.74% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 214,779 200,519 189,086 165,853 149,431 138,486 131,184 38.78%
NOSH 349,917 349,520 346,566 339,237 334,821 334,103 333,801 3.18%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.87% 24.09% 23.04% 20.86% 21.51% 21.47% 20.12% -
ROE 32.26% 32.17% 28.62% 25.63% 22.96% 17.94% 19.88% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.98 76.57 67.75 60.04 47.61 34.66 38.86 65.59%
EPS 19.80 18.46 15.62 12.53 10.25 7.44 7.81 85.61%
DPS 1.98 1.98 2.00 1.20 1.20 1.20 2.40 -12.00%
NAPS 0.6138 0.5737 0.5456 0.4889 0.4463 0.4145 0.393 34.50%
Adjusted Per Share Value based on latest NOSH - 339,237
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.80 48.67 42.70 37.04 28.99 21.06 23.59 70.85%
EPS 12.60 11.73 9.84 7.73 6.24 4.52 4.74 91.55%
DPS 1.26 1.26 1.26 0.73 0.73 0.73 1.46 -9.33%
NAPS 0.3906 0.3647 0.3439 0.3016 0.2717 0.2518 0.2386 38.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.95 1.95 1.88 1.44 0.63 0.43 0.34 -
P/RPS 2.35 2.55 2.77 2.40 1.32 1.24 0.87 93.60%
P/EPS 9.85 10.56 12.04 11.49 6.15 5.78 4.35 72.18%
EY 10.16 9.47 8.31 8.70 16.26 17.29 22.98 -41.87%
DY 1.02 1.02 1.06 0.83 1.90 2.79 7.06 -72.36%
P/NAPS 3.18 3.40 3.45 2.95 1.41 1.04 0.87 136.72%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 23/11/07 24/08/07 24/05/07 26/02/07 23/11/06 24/08/06 -
Price 1.58 1.95 1.78 1.66 1.24 0.49 0.44 -
P/RPS 1.90 2.55 2.63 2.76 2.60 1.41 1.13 41.26%
P/EPS 7.98 10.56 11.40 13.25 12.10 6.59 5.63 26.10%
EY 12.53 9.47 8.77 7.55 8.26 15.17 17.76 -20.69%
DY 1.25 1.02 1.12 0.72 0.97 2.45 5.45 -62.43%
P/NAPS 2.57 3.40 3.26 3.40 2.78 1.18 1.12 73.70%

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