[COASTAL] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 9.37%

YoY- 41.81%

Quarter Report

Coastal 2nd Quarter 2009.xls

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Annualized Quarter Result
Revenue	787,170	779,358	559,522	350,202	340,440	272,672	121,866	36.42%
YoY %	1.00%	39.29%	59.77%	2.87%	24.85%	123.75%	-	-
Horiz. %	645.93%	639.52%	459.13%	287.37%	279.36%	223.75%	100.00%	-
PBT	120,208	205,896	183,208	121,984	85,966	72,074	34,590	23.04%
YoY %	-41.62%	12.38%	50.19%	41.90%	19.27%	108.37%	-	-
Horiz. %	347.52%	595.25%	529.66%	352.66%	248.53%	208.37%	100.00%	-
Tax	-862	-490	-46	-514	-308	-2,444	-4,554	-24.20%
YoY %	-75.92%	-965.22%	91.05%	-66.88%	87.40%	46.33%	-	-
Horiz. %	18.93%	10.76%	1.01%	11.29%	6.76%	53.67%	100.00%	-
NP	119,346	205,406	183,162	121,470	85,658	69,630	30,036	25.82%
YoY %	-41.90%	12.14%	50.79%	41.81%	23.02%	131.82%	-	-
Horiz. %	397.34%	683.87%	609.81%	404.41%	285.18%	231.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	119,346	205,406	183,162	121,470	85,658	69,630	30,000	25.85%
YoY %	-41.90%	12.14%	50.79%	41.81%	23.02%	132.10%	-	-
Horiz. %	397.82%	684.69%	610.54%	404.90%	285.53%	232.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.72%	0.24%	0.03%	0.42%	0.36%	3.39%	13.17%	-
YoY %	200.00%	700.00%	-92.86%	16.67%	-89.38%	-74.26%	-	-
Horiz. %	5.47%	1.82%	0.23%	3.19%	2.73%	25.74%	100.00%	-
Total Cost	667,824	573,952	376,360	228,732	254,782	203,042	91,830	39.14%
YoY %	16.36%	52.50%	64.54%	-10.22%	25.48%	121.11%	-	-
Horiz. %	727.24%	625.02%	409.84%	249.08%	277.45%	221.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	814,693	675,977	533,829	368,616	257,254	187,143	131,291	35.52%
YoY %	20.52%	26.63%	44.82%	43.29%	37.46%	42.54%	-	-
Horiz. %	620.52%	514.87%	406.60%	280.76%	195.94%	142.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	36,721	39,863	36,240	21,211	24,553	13,720	8,017	28.83%
YoY %	-7.88%	10.00%	70.85%	-13.61%	78.96%	71.14%	-	-
Horiz. %	458.04%	497.23%	452.04%	264.58%	306.26%	171.14%	100.00%	-
Div Payout %	30.77%	19.41%	19.79%	17.46%	28.67%	19.70%	26.73%	-
YoY %	58.53%	-1.92%	13.34%	-39.10%	45.53%	-26.30%	-	-
Horiz. %	115.11%	72.62%	74.04%	65.32%	107.26%	73.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	814,693	675,977	533,829	368,616	257,254	187,143	131,291	35.52%
YoY %	20.52%	26.63%	44.82%	43.29%	37.46%	42.54%	-	-
Horiz. %	620.52%	514.87%	406.60%	280.76%	195.94%	142.54%	100.00%	-
NOSH	483,182	362,395	362,409	353,521	350,769	343,004	334,075	6.33%
YoY %	33.33%	-0.00%	2.51%	0.78%	2.26%	2.67%	-	-
Horiz. %	144.63%	108.48%	108.48%	105.82%	105.00%	102.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	15.16%	26.36%	32.74%	34.69%	25.16%	25.54%	24.65%	-
YoY %	-42.49%	-19.49%	-5.62%	37.88%	-1.49%	3.61%	-	-
Horiz. %	61.50%	106.94%	132.82%	140.73%	102.07%	103.61%	100.00%	-
ROE	14.65%	30.39%	34.31%	32.95%	33.30%	37.21%	22.85%	-
YoY %	-51.79%	-11.43%	4.13%	-1.05%	-10.51%	62.84%	-	-
Horiz. %	64.11%	133.00%	150.15%	144.20%	145.73%	162.84%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	162.91	215.06	154.39	99.06	97.06	79.50	36.48	28.29%
YoY %	-24.25%	39.30%	55.86%	2.06%	22.09%	117.93%	-	-
Horiz. %	446.57%	589.53%	423.22%	271.55%	266.06%	217.93%	100.00%	-
EPS	24.70	56.68	50.54	34.36	24.42	20.30	8.98	18.35%
YoY %	-56.42%	12.15%	47.09%	40.70%	20.30%	126.06%	-	-
Horiz. %	275.06%	631.18%	562.81%	382.63%	271.94%	226.06%	100.00%	-
DPS	7.60	11.00	10.00	6.00	7.00	4.00	2.40	21.15%
YoY %	-30.91%	10.00%	66.67%	-14.29%	75.00%	66.67%	-	-
Horiz. %	316.67%	458.33%	416.67%	250.00%	291.67%	166.67%	100.00%	-
NAPS	1.6861	1.8653	1.473	1.0427	0.7334	0.5456	0.393	27.44%
YoY %	-9.61%	26.63%	41.27%	42.17%	34.42%	38.83%	-	-
Horiz. %	429.03%	474.63%	374.81%	265.32%	186.62%	138.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 354,124
RPS	143.15	141.73	101.75	63.69	61.91	49.59	22.16	36.43%
YoY %	1.00%	39.29%	59.76%	2.88%	24.84%	123.78%	-	-
Horiz. %	645.98%	639.58%	459.16%	287.41%	279.38%	223.78%	100.00%	-
EPS	21.70	37.35	33.31	22.09	15.58	12.66	5.46	25.83%
YoY %	-41.90%	12.13%	50.79%	41.78%	23.06%	131.87%	-	-
Horiz. %	397.44%	684.07%	610.07%	404.58%	285.35%	231.87%	100.00%	-
DPS	6.68	7.25	6.59	3.86	4.47	2.50	1.46	28.81%
YoY %	-7.86%	10.02%	70.73%	-13.65%	78.80%	71.23%	-	-
Horiz. %	457.53%	496.58%	451.37%	264.38%	306.16%	171.23%	100.00%	-
NAPS	1.4816	1.2293	0.9708	0.6704	0.4678	0.3403	0.2388	35.51%
YoY %	20.52%	26.63%	44.81%	43.31%	37.47%	42.50%	-	-
Horiz. %	620.44%	514.78%	406.53%	280.74%	195.90%	142.50%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.88	2.62	1.71	1.29	1.65	1.88	0.34	-
P/RPS	1.15	1.22	1.11	1.30	1.70	2.36	0.93	3.59%
YoY %	-5.74%	9.91%	-14.62%	-23.53%	-27.97%	153.76%	-	-
Horiz. %	123.66%	131.18%	119.35%	139.78%	182.80%	253.76%	100.00%	-
P/EPS	7.61	4.62	3.38	3.75	6.76	9.26	3.79	12.30%
YoY %	64.72%	36.69%	-9.87%	-44.53%	-27.00%	144.33%	-	-
Horiz. %	200.79%	121.90%	89.18%	98.94%	178.36%	244.33%	100.00%	-
EY	13.14	21.63	29.56	26.64	14.80	10.80	26.41	-10.97%
YoY %	-39.25%	-26.83%	10.96%	80.00%	37.04%	-59.11%	-	-
Horiz. %	49.75%	81.90%	111.93%	100.87%	56.04%	40.89%	100.00%	-
DY	4.04	4.20	5.85	4.65	4.24	2.13	7.06	-8.87%
YoY %	-3.81%	-28.21%	25.81%	9.67%	99.06%	-69.83%	-	-
Horiz. %	57.22%	59.49%	82.86%	65.86%	60.06%	30.17%	100.00%	-
P/NAPS	1.11	1.40	1.16	1.24	2.25	3.45	0.87	4.14%
YoY %	-20.71%	20.69%	-6.45%	-44.89%	-34.78%	296.55%	-	-
Horiz. %	127.59%	160.92%	133.33%	142.53%	258.62%	396.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	24/08/10	24/08/09	25/08/08	24/08/07	24/08/06	-
Price	1.87	2.04	1.65	1.45	1.65	1.78	0.44	-
P/RPS	1.15	0.95	1.07	1.46	1.70	2.24	1.21	-0.84%
YoY %	21.05%	-11.21%	-26.71%	-14.12%	-24.11%	85.12%	-	-
Horiz. %	95.04%	78.51%	88.43%	120.66%	140.50%	185.12%	100.00%	-
P/EPS	7.57	3.60	3.26	4.22	6.76	8.77	4.90	7.51%
YoY %	110.28%	10.43%	-22.75%	-37.57%	-22.92%	78.98%	-	-
Horiz. %	154.49%	73.47%	66.53%	86.12%	137.96%	178.98%	100.00%	-
EY	13.21	27.78	30.63	23.70	14.80	11.40	20.41	-6.98%
YoY %	-52.45%	-9.30%	29.24%	60.14%	29.82%	-44.15%	-	-
Horiz. %	64.72%	136.11%	150.07%	116.12%	72.51%	55.85%	100.00%	-
DY	4.06	5.39	6.06	4.14	4.24	2.25	5.45	-4.78%
YoY %	-24.68%	-11.06%	46.38%	-2.36%	88.44%	-58.72%	-	-
Horiz. %	74.50%	98.90%	111.19%	75.96%	77.80%	41.28%	100.00%	-
P/NAPS	1.11	1.09	1.12	1.39	2.25	3.26	1.12	-0.14%
YoY %	1.83%	-2.68%	-19.42%	-38.22%	-30.98%	191.07%	-	-
Horiz. %	99.11%	97.32%	100.00%	124.11%	200.89%	291.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos