[COASTAL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.71%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 675,438 760,960 666,520 629,136 420,237 314,864 278,152 15.92%
PBT 136,945 118,933 186,010 193,606 145,572 86,610 72,066 11.28%
Tax -85 1,337 -197 13 -658 516 -2,345 -42.44%
NP 136,860 120,270 185,813 193,620 144,913 87,126 69,721 11.88%
-
NP to SH 136,860 120,270 185,813 193,620 144,913 87,126 69,721 11.88%
-
Tax Rate 0.06% -1.12% 0.11% -0.01% 0.45% -0.60% 3.25% -
Total Cost 538,578 640,689 480,706 435,516 275,324 227,737 208,430 17.12%
-
Net Worth 954,381 807,865 720,815 548,279 402,924 275,643 198,146 29.92%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 37,354 42,516 62,496 24,160 14,235 16,394 9,210 26.25%
Div Payout % 27.29% 35.35% 33.63% 12.48% 9.82% 18.82% 13.21% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 954,381 807,865 720,815 548,279 402,924 275,643 198,146 29.92%
NOSH 483,035 483,144 483,217 362,403 355,877 351,317 345,383 5.74%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.26% 15.81% 27.88% 30.78% 34.48% 27.67% 25.07% -
ROE 14.34% 14.89% 25.78% 35.31% 35.97% 31.61% 35.19% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 139.83 157.50 137.93 173.60 118.08 89.62 80.53 9.62%
EPS 28.33 24.89 38.45 53.43 40.72 24.80 20.19 5.80%
DPS 7.73 8.80 12.93 6.67 4.00 4.67 2.67 19.36%
NAPS 1.9758 1.6721 1.4917 1.5129 1.1322 0.7846 0.5737 22.86%
Adjusted Per Share Value based on latest NOSH - 362,391
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.83 138.39 121.21 114.41 76.42 57.26 50.58 15.92%
EPS 24.89 21.87 33.79 35.21 26.35 15.84 12.68 11.88%
DPS 6.79 7.73 11.37 4.39 2.59 2.98 1.67 26.30%
NAPS 1.7356 1.4692 1.3108 0.9971 0.7327 0.5013 0.3603 29.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.93 1.75 1.74 1.71 1.42 1.66 1.95 -
P/RPS 2.10 1.11 1.26 0.99 1.20 1.85 2.42 -2.33%
P/EPS 10.34 7.03 4.52 3.20 3.49 6.69 9.66 1.13%
EY 9.67 14.22 22.10 31.24 28.68 14.94 10.35 -1.12%
DY 2.64 5.03 7.43 3.90 2.82 2.81 1.37 11.54%
P/NAPS 1.48 1.05 1.17 1.13 1.25 2.12 3.40 -12.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 -
Price 3.25 2.00 1.92 1.74 1.46 0.96 1.95 -
P/RPS 2.32 1.27 1.39 1.00 1.24 1.07 2.42 -0.70%
P/EPS 11.47 8.03 4.99 3.26 3.59 3.87 9.66 2.90%
EY 8.72 12.45 20.03 30.70 27.89 25.83 10.35 -2.81%
DY 2.38 4.40 6.74 3.83 2.74 4.86 1.37 9.63%
P/NAPS 1.64 1.20 1.29 1.15 1.29 1.22 3.40 -11.43%

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