[COASTAL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.05%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 466,079 426,155 352,006 336,421 347,125 317,897 324,247 27.28%
PBT 163,372 140,557 114,345 102,709 96,336 81,941 77,979 63.51%
Tax -657 -557 221 763 324 410 -668 -1.09%
NP 162,715 140,000 114,566 103,472 96,660 82,351 77,311 64.00%
-
NP to SH 162,715 140,000 114,566 103,472 96,660 82,351 77,311 64.00%
-
Tax Rate 0.40% 0.40% -0.19% -0.74% -0.34% -0.50% 0.86% -
Total Cost 303,364 286,155 237,440 232,949 250,465 235,546 246,936 14.66%
-
Net Worth 458,045 407,881 369,245 345,152 307,895 276,464 257,514 46.65%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 10,623 10,623 10,623 12,289 12,289 12,289 12,289 -9.23%
Div Payout % 6.53% 7.59% 9.27% 11.88% 12.71% 14.92% 15.90% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 458,045 407,881 369,245 345,152 307,895 276,464 257,514 46.65%
NOSH 360,921 360,255 354,124 352,808 352,646 352,363 351,123 1.84%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 34.91% 32.85% 32.55% 30.76% 27.85% 25.90% 23.84% -
ROE 35.52% 34.32% 31.03% 29.98% 31.39% 29.79% 30.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 129.14 118.29 99.40 95.36 98.43 90.22 92.35 24.97%
EPS 45.08 38.86 32.35 29.33 27.41 23.37 22.02 61.01%
DPS 2.94 2.95 3.00 3.50 3.50 3.50 3.50 -10.94%
NAPS 1.2691 1.1322 1.0427 0.9783 0.8731 0.7846 0.7334 43.99%
Adjusted Per Share Value based on latest NOSH - 352,808
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 84.78 77.51 64.03 61.19 63.14 57.82 58.98 27.28%
EPS 29.60 25.47 20.84 18.82 17.58 14.98 14.06 64.03%
DPS 1.93 1.93 1.93 2.24 2.24 2.24 2.24 -9.42%
NAPS 0.8332 0.7419 0.6716 0.6278 0.56 0.5029 0.4684 46.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.46 1.42 1.29 0.68 0.69 1.66 1.65 -
P/RPS 1.13 1.20 1.30 0.71 0.70 1.84 1.79 -26.34%
P/EPS 3.24 3.65 3.99 2.32 2.52 7.10 7.49 -42.71%
EY 30.88 27.37 25.08 43.13 39.72 14.08 13.34 74.72%
DY 2.02 2.08 2.33 5.15 5.07 2.11 2.12 -3.16%
P/NAPS 1.15 1.25 1.24 0.70 0.79 2.12 2.25 -35.99%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 23/11/09 24/08/09 26/05/09 23/02/09 24/11/08 25/08/08 -
Price 1.55 1.46 1.45 1.16 0.66 0.96 1.65 -
P/RPS 1.20 1.23 1.46 1.22 0.67 1.06 1.79 -23.34%
P/EPS 3.44 3.76 4.48 3.96 2.41 4.11 7.49 -40.38%
EY 29.09 26.62 22.31 25.28 41.53 24.34 13.34 67.92%
DY 1.90 2.02 2.07 3.02 5.30 3.65 2.12 -7.02%
P/NAPS 1.22 1.29 1.39 1.19 0.76 1.22 2.25 -33.43%

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