[COASTAL] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 14.77%
YoY- 32.51%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 931,396 623,320 564,568 320,648 363,464 273,640 96,468 45.87%
PBT 121,280 222,464 172,084 109,400 83,908 67,920 29,572 26.49%
Tax 1,756 1,904 1,140 1,664 -92 -7,400 -1,848 -
NP 123,036 224,368 173,224 111,064 83,816 60,520 27,724 28.16%
-
NP to SH 123,036 224,368 173,224 111,064 83,816 60,520 27,688 28.19%
-
Tax Rate -1.45% -0.86% -0.66% -1.52% 0.11% 10.90% 6.25% -
Total Cost 808,360 398,952 391,344 209,584 279,648 213,120 68,744 50.74%
-
Net Worth 780,419 649,913 487,346 345,152 232,281 165,853 126,635 35.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 73,396 79,717 - - - - - -
Div Payout % 59.65% 35.53% - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 780,419 649,913 487,346 345,152 232,281 165,853 126,635 35.36%
NOSH 482,872 362,351 362,393 352,808 350,401 339,237 334,396 6.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.21% 36.00% 30.68% 34.64% 23.06% 22.12% 28.74% -
ROE 15.77% 34.52% 35.54% 32.18% 36.08% 36.49% 21.86% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 192.89 172.02 155.79 90.88 103.73 80.66 28.85 37.21%
EPS 25.48 61.92 47.80 31.48 23.92 17.84 8.28 20.58%
DPS 15.20 22.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6162 1.7936 1.3448 0.9783 0.6629 0.4889 0.3787 27.33%
Adjusted Per Share Value based on latest NOSH - 352,808
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 169.38 113.35 102.67 58.31 66.10 49.76 17.54 45.87%
EPS 22.37 40.80 31.50 20.20 15.24 11.01 5.04 28.16%
DPS 13.35 14.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4192 1.1819 0.8863 0.6277 0.4224 0.3016 0.2303 35.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.99 2.27 1.82 0.68 1.51 1.44 0.31 -
P/RPS 1.03 1.32 1.17 0.75 1.46 1.79 1.07 -0.63%
P/EPS 7.81 3.67 3.81 2.16 6.31 8.07 3.74 13.04%
EY 12.80 27.28 26.26 46.29 15.84 12.39 26.71 -11.52%
DY 7.64 9.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.27 1.35 0.70 2.28 2.95 0.82 6.98%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 25/05/10 26/05/09 22/05/08 24/05/07 26/05/06 -
Price 1.88 2.72 1.56 1.16 1.78 1.66 0.33 -
P/RPS 0.97 1.58 1.00 1.28 1.72 2.06 1.14 -2.65%
P/EPS 7.38 4.39 3.26 3.68 7.44 9.30 3.99 10.78%
EY 13.55 22.76 30.64 27.14 13.44 10.75 25.09 -9.75%
DY 8.09 8.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.52 1.16 1.19 2.69 3.40 0.87 4.90%

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