[COASTAL] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.74%
YoY- 50.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 623,856 787,170 779,358 559,522 350,202 340,440 272,672 14.77%
PBT 126,310 120,208 205,896 183,208 121,984 85,966 72,074 9.79%
Tax -34 -862 -490 -46 -514 -308 -2,444 -50.92%
NP 126,276 119,346 205,406 183,162 121,470 85,658 69,630 10.42%
-
NP to SH 126,276 119,346 205,406 183,162 121,470 85,658 69,630 10.42%
-
Tax Rate 0.03% 0.72% 0.24% 0.03% 0.42% 0.36% 3.39% -
Total Cost 497,580 667,824 573,952 376,360 228,732 254,782 203,042 16.09%
-
Net Worth 907,457 814,693 675,977 533,829 368,616 257,254 187,143 30.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 27,052 36,721 39,863 36,240 21,211 24,553 13,720 11.96%
Div Payout % 21.42% 30.77% 19.41% 19.79% 17.46% 28.67% 19.70% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 907,457 814,693 675,977 533,829 368,616 257,254 187,143 30.06%
NOSH 483,075 483,182 362,395 362,409 353,521 350,769 343,004 5.86%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 20.24% 15.16% 26.36% 32.74% 34.69% 25.16% 25.54% -
ROE 13.92% 14.65% 30.39% 34.31% 32.95% 33.30% 37.21% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 129.14 162.91 215.06 154.39 99.06 97.06 79.50 8.41%
EPS 26.14 24.70 56.68 50.54 34.36 24.42 20.30 4.30%
DPS 5.60 7.60 11.00 10.00 6.00 7.00 4.00 5.76%
NAPS 1.8785 1.6861 1.8653 1.473 1.0427 0.7334 0.5456 22.85%
Adjusted Per Share Value based on latest NOSH - 362,424
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 113.48 143.18 141.76 101.77 63.70 61.92 49.60 14.77%
EPS 22.97 21.71 37.36 33.32 22.09 15.58 12.67 10.41%
DPS 4.92 6.68 7.25 6.59 3.86 4.47 2.50 11.93%
NAPS 1.6506 1.4819 1.2296 0.971 0.6705 0.4679 0.3404 30.06%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.16 1.88 2.62 1.71 1.29 1.65 1.88 -
P/RPS 1.67 1.15 1.22 1.11 1.30 1.70 2.36 -5.59%
P/EPS 8.26 7.61 4.62 3.38 3.75 6.76 9.26 -1.88%
EY 12.10 13.14 21.63 29.56 26.64 14.80 10.80 1.91%
DY 2.59 4.04 4.20 5.85 4.65 4.24 2.13 3.30%
P/NAPS 1.15 1.11 1.40 1.16 1.24 2.25 3.45 -16.71%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 27/08/12 23/08/11 24/08/10 24/08/09 25/08/08 24/08/07 -
Price 2.75 1.87 2.04 1.65 1.45 1.65 1.78 -
P/RPS 2.13 1.15 0.95 1.07 1.46 1.70 2.24 -0.83%
P/EPS 10.52 7.57 3.60 3.26 4.22 6.76 8.77 3.07%
EY 9.51 13.21 27.78 30.63 23.70 14.80 11.40 -2.97%
DY 2.04 4.06 5.39 6.06 4.14 4.24 2.25 -1.61%
P/NAPS 1.46 1.11 1.09 1.12 1.39 2.25 3.26 -12.51%

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