[COASTAL] YoY Cumulative 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- 111.47%
YoY- 50.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 311,928 393,585 389,679 279,761 175,101 170,220 136,336 14.77%
PBT 63,155 60,104 102,948 91,604 60,992 42,983 36,037 9.79%
Tax -17 -431 -245 -23 -257 -154 -1,222 -50.92%
NP 63,138 59,673 102,703 91,581 60,735 42,829 34,815 10.42%
-
NP to SH 63,138 59,673 102,703 91,581 60,735 42,829 34,815 10.42%
-
Tax Rate 0.03% 0.72% 0.24% 0.03% 0.42% 0.36% 3.39% -
Total Cost 248,790 333,912 286,976 188,180 114,366 127,391 101,521 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 13,526 18,360 19,931 18,120 10,605 12,276 6,860 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 6.96% 7.32% 15.19% 17.16% 16.48% 16.65% 18.60% -
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 64.57 81.46 107.53 77.19 49.53 48.53 39.75 8.41%
EPS 13.07 12.35 28.34 25.27 17.18 12.21 10.15 4.30%
DPS 2.80 3.80 5.50 5.00 3.00 3.50 2.00 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 56.74 71.59 70.88 50.89 31.85 30.96 24.80 14.77%
EPS 11.48 10.85 18.68 16.66 11.05 7.79 6.33 10.42%
DPS 2.46 3.34 3.63 3.30 1.93 2.23 1.25 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 3.35 2.31 2.44 2.22 2.60 3.40 4.73 -5.58%
P/EPS 16.53 15.22 9.24 6.77 7.51 13.51 18.52 -1.87%
EY 6.05 6.57 10.82 14.78 13.32 7.40 5.40 1.91%
DY 1.30 2.02 2.10 2.92 2.33 2.12 1.06 3.45%
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 4.26 2.30 1.90 2.14 2.93 3.40 4.48 -0.83%
P/EPS 21.04 15.14 7.20 6.53 8.44 13.51 17.54 3.07%
EY 4.75 6.60 13.89 15.32 11.85 7.40 5.70 -2.99%
DY 1.02 2.03 2.70 3.03 2.07 2.12 1.12 -1.54%
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