[COASTAL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.13%
YoY- 136.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 629,136 420,237 314,864 278,152 133,832 116,989 59,885 47.96%
PBT 193,606 145,572 86,610 72,066 35,152 19,453 16,045 51.41%
Tax 13 -658 516 -2,345 -5,684 -1,816 -1,648 -
NP 193,620 144,913 87,126 69,721 29,468 17,637 14,397 54.17%
-
NP to SH 193,620 144,913 87,126 69,721 29,444 17,672 14,397 54.17%
-
Tax Rate -0.01% 0.45% -0.60% 3.25% 16.17% 9.34% 10.27% -
Total Cost 435,516 275,324 227,737 208,430 104,364 99,352 45,488 45.69%
-
Net Worth 548,279 402,924 275,643 198,146 138,478 111,006 97,930 33.23%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 24,160 14,235 16,394 9,210 5,345 5,341 - -
Div Payout % 12.48% 9.82% 18.82% 13.21% 18.15% 30.23% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 548,279 402,924 275,643 198,146 138,478 111,006 97,930 33.23%
NOSH 362,403 355,877 351,317 345,383 334,084 333,853 66,819 32.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 30.78% 34.48% 27.67% 25.07% 22.02% 15.08% 24.04% -
ROE 35.31% 35.97% 31.61% 35.19% 21.26% 15.92% 14.70% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 173.60 118.08 89.62 80.53 40.06 35.04 89.62 11.64%
EPS 53.43 40.72 24.80 20.19 8.81 5.29 21.55 16.33%
DPS 6.67 4.00 4.67 2.67 1.60 1.60 0.00 -
NAPS 1.5129 1.1322 0.7846 0.5737 0.4145 0.3325 1.4656 0.53%
Adjusted Per Share Value based on latest NOSH - 349,520
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 114.41 76.42 57.26 50.58 24.34 21.28 10.89 47.96%
EPS 35.21 26.35 15.84 12.68 5.35 3.21 2.62 54.16%
DPS 4.39 2.59 2.98 1.67 0.97 0.97 0.00 -
NAPS 0.9971 0.7327 0.5013 0.3603 0.2518 0.2019 0.1781 33.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.42 1.66 1.95 0.43 0.38 0.45 -
P/RPS 0.99 1.20 1.85 2.42 1.07 1.08 0.50 12.05%
P/EPS 3.20 3.49 6.69 9.66 4.88 7.18 2.09 7.35%
EY 31.24 28.68 14.94 10.35 20.50 13.93 47.88 -6.86%
DY 3.90 2.82 2.81 1.37 3.72 4.21 0.00 -
P/NAPS 1.13 1.25 2.12 3.40 1.04 1.14 0.31 24.04%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 23/11/05 29/11/04 -
Price 1.74 1.46 0.96 1.95 0.49 0.40 0.48 -
P/RPS 1.00 1.24 1.07 2.42 1.22 1.14 0.54 10.81%
P/EPS 3.26 3.59 3.87 9.66 5.56 7.56 2.23 6.53%
EY 30.70 27.89 25.83 10.35 17.99 13.23 44.89 -6.13%
DY 3.83 2.74 4.86 1.37 3.27 4.00 0.00 -
P/NAPS 1.15 1.29 1.22 3.40 1.18 1.20 0.33 23.11%

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