[COASTAL] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.64%
YoY- 55.97%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 675,536 931,396 623,320 564,568 320,648 363,464 273,640 16.23%
PBT 124,232 121,280 222,464 172,084 109,400 83,908 67,920 10.57%
Tax 188 1,756 1,904 1,140 1,664 -92 -7,400 -
NP 124,420 123,036 224,368 173,224 111,064 83,816 60,520 12.75%
-
NP to SH 124,420 123,036 224,368 173,224 111,064 83,816 60,520 12.75%
-
Tax Rate -0.15% -1.45% -0.86% -0.66% -1.52% 0.11% 10.90% -
Total Cost 551,116 808,360 398,952 391,344 209,584 279,648 213,120 17.14%
-
Net Worth 860,169 780,419 649,913 487,346 345,152 232,281 165,853 31.53%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 54,095 73,396 79,717 - - - - -
Div Payout % 43.48% 59.65% 35.53% - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 860,169 780,419 649,913 487,346 345,152 232,281 165,853 31.53%
NOSH 482,996 482,872 362,351 362,393 352,808 350,401 339,237 6.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.42% 13.21% 36.00% 30.68% 34.64% 23.06% 22.12% -
ROE 14.46% 15.77% 34.52% 35.54% 32.18% 36.08% 36.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 139.86 192.89 172.02 155.79 90.88 103.73 80.66 9.59%
EPS 25.76 25.48 61.92 47.80 31.48 23.92 17.84 6.30%
DPS 11.20 15.20 22.00 0.00 0.00 0.00 0.00 -
NAPS 1.7809 1.6162 1.7936 1.3448 0.9783 0.6629 0.4889 24.01%
Adjusted Per Share Value based on latest NOSH - 362,393
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 122.85 169.38 113.35 102.67 58.31 66.10 49.76 16.24%
EPS 22.63 22.37 40.80 31.50 20.20 15.24 11.01 12.74%
DPS 9.84 13.35 14.50 0.00 0.00 0.00 0.00 -
NAPS 1.5643 1.4192 1.1819 0.8863 0.6277 0.4224 0.3016 31.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.99 1.99 2.27 1.82 0.68 1.51 1.44 -
P/RPS 1.42 1.03 1.32 1.17 0.75 1.46 1.79 -3.78%
P/EPS 7.73 7.81 3.67 3.81 2.16 6.31 8.07 -0.71%
EY 12.94 12.80 27.28 26.26 46.29 15.84 12.39 0.72%
DY 5.63 7.64 9.69 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.23 1.27 1.35 0.70 2.28 2.95 -14.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 27/05/11 25/05/10 26/05/09 22/05/08 24/05/07 -
Price 2.18 1.88 2.72 1.56 1.16 1.78 1.66 -
P/RPS 1.56 0.97 1.58 1.00 1.28 1.72 2.06 -4.52%
P/EPS 8.46 7.38 4.39 3.26 3.68 7.44 9.30 -1.56%
EY 11.82 13.55 22.76 30.64 27.14 13.44 10.75 1.59%
DY 5.14 8.09 8.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.16 1.52 1.16 1.19 2.69 3.40 -15.68%

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