[COASTAL] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.35%
YoY- 204.07%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 350,202 340,440 272,672 121,866 68,774 60,144 51,726 37.50%
PBT 121,984 85,966 72,074 34,590 11,220 17,678 14,406 42.72%
Tax -514 -308 -2,444 -4,554 -1,398 -2,542 -2,260 -21.85%
NP 121,470 85,658 69,630 30,036 9,822 15,136 12,146 46.73%
-
NP to SH 121,470 85,658 69,630 30,000 9,866 15,136 12,146 46.73%
-
Tax Rate 0.42% 0.36% 3.39% 13.17% 12.46% 14.38% 15.69% -
Total Cost 228,732 254,782 203,042 91,830 58,952 45,008 39,580 33.92%
-
Net Worth 368,616 257,254 187,143 131,291 105,592 98,497 64,111 33.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 21,211 24,553 13,720 8,017 - - - -
Div Payout % 17.46% 28.67% 19.70% 26.73% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 368,616 257,254 187,143 131,291 105,592 98,497 64,111 33.81%
NOSH 353,521 350,769 343,004 334,075 333,310 66,796 53,506 36.94%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 34.69% 25.16% 25.54% 24.65% 14.28% 25.17% 23.48% -
ROE 32.95% 33.30% 37.21% 22.85% 9.34% 15.37% 18.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 99.06 97.06 79.50 36.48 20.63 90.04 96.67 0.40%
EPS 34.36 24.42 20.30 8.98 2.96 22.66 22.70 7.14%
DPS 6.00 7.00 4.00 2.40 0.00 0.00 0.00 -
NAPS 1.0427 0.7334 0.5456 0.393 0.3168 1.4746 1.1982 -2.28%
Adjusted Per Share Value based on latest NOSH - 333,801
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 63.69 61.91 49.59 22.16 12.51 10.94 9.41 37.49%
EPS 22.09 15.58 12.66 5.46 1.79 2.75 2.21 46.71%
DPS 3.86 4.47 2.50 1.46 0.00 0.00 0.00 -
NAPS 0.6704 0.4678 0.3403 0.2388 0.192 0.1791 0.1166 33.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.29 1.65 1.88 0.34 0.34 0.46 0.00 -
P/RPS 1.30 1.70 2.36 0.93 1.65 0.51 0.00 -
P/EPS 3.75 6.76 9.26 3.79 11.49 2.03 0.00 -
EY 26.64 14.80 10.80 26.41 8.71 49.26 0.00 -
DY 4.65 4.24 2.13 7.06 0.00 0.00 0.00 -
P/NAPS 1.24 2.25 3.45 0.87 1.07 0.31 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/08/09 25/08/08 24/08/07 24/08/06 29/08/05 26/08/04 18/09/03 -
Price 1.45 1.65 1.78 0.44 0.38 0.47 0.36 -
P/RPS 1.46 1.70 2.24 1.21 1.84 0.52 0.37 25.68%
P/EPS 4.22 6.76 8.77 4.90 12.84 2.07 1.59 17.64%
EY 23.70 14.80 11.40 20.41 7.79 48.21 63.06 -15.03%
DY 4.14 4.24 2.25 5.45 0.00 0.00 0.00 -
P/NAPS 1.39 2.25 3.26 1.12 1.20 0.32 0.30 29.08%

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