[COASTAL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.4%
YoY- 76.71%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 347,125 317,897 324,247 312,819 290,363 267,636 234,799 29.62%
PBT 96,336 81,941 77,979 75,030 71,033 66,332 57,388 41.02%
Tax 324 410 -668 91 -1,736 -1,850 -3,299 -
NP 96,660 82,351 77,311 75,121 69,297 64,482 54,089 47.00%
-
NP to SH 96,660 82,351 77,311 75,121 69,297 64,512 54,119 46.94%
-
Tax Rate -0.34% -0.50% 0.86% -0.12% 2.44% 2.79% 5.75% -
Total Cost 250,465 235,546 246,936 237,698 221,066 203,154 180,710 24.18%
-
Net Worth 307,895 276,464 257,514 232,281 214,779 200,519 189,086 38.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,289 12,289 12,289 6,931 6,931 6,931 6,931 46.23%
Div Payout % 12.71% 14.92% 15.90% 9.23% 10.00% 10.74% 12.81% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 307,895 276,464 257,514 232,281 214,779 200,519 189,086 38.20%
NOSH 352,646 352,363 351,123 350,401 349,917 349,520 346,566 1.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 27.85% 25.90% 23.84% 24.01% 23.87% 24.09% 23.04% -
ROE 31.39% 29.79% 30.02% 32.34% 32.26% 32.17% 28.62% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.43 90.22 92.35 89.27 82.98 76.57 67.75 28.13%
EPS 27.41 23.37 22.02 21.44 19.80 18.46 15.62 45.23%
DPS 3.50 3.50 3.50 2.00 1.98 1.98 2.00 44.97%
NAPS 0.8731 0.7846 0.7334 0.6629 0.6138 0.5737 0.5456 36.61%
Adjusted Per Share Value based on latest NOSH - 350,401
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.13 57.81 58.97 56.89 52.80 48.67 42.70 29.62%
EPS 17.58 14.98 14.06 13.66 12.60 11.73 9.84 46.97%
DPS 2.23 2.23 2.23 1.26 1.26 1.26 1.26 46.06%
NAPS 0.5599 0.5028 0.4683 0.4224 0.3906 0.3647 0.3439 38.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.69 1.66 1.65 1.51 1.95 1.95 1.88 -
P/RPS 0.70 1.84 1.79 1.69 2.35 2.55 2.77 -59.86%
P/EPS 2.52 7.10 7.49 7.04 9.85 10.56 12.04 -64.58%
EY 39.72 14.08 13.34 14.20 10.16 9.47 8.31 182.40%
DY 5.07 2.11 2.12 1.32 1.02 1.02 1.06 182.53%
P/NAPS 0.79 2.12 2.25 2.28 3.18 3.40 3.45 -62.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 22/05/08 25/02/08 23/11/07 24/08/07 -
Price 0.66 0.96 1.65 1.78 1.58 1.95 1.78 -
P/RPS 0.67 1.06 1.79 1.99 1.90 2.55 2.63 -59.64%
P/EPS 2.41 4.11 7.49 8.30 7.98 10.56 11.40 -64.34%
EY 41.53 24.34 13.34 12.04 12.53 9.47 8.77 180.66%
DY 5.30 3.65 2.12 1.12 1.25 1.02 1.12 180.53%
P/NAPS 0.76 1.22 2.25 2.69 2.57 3.40 3.26 -61.95%

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