[COASTAL] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 83.1%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 467,066 311,928 393,585 389,679 279,761 175,101 170,220 18.31%
PBT 98,958 63,155 60,104 102,948 91,604 60,992 42,983 14.90%
Tax -1,573 -17 -431 -245 -23 -257 -154 47.27%
NP 97,385 63,138 59,673 102,703 91,581 60,735 42,829 14.66%
-
NP to SH 97,385 63,138 59,673 102,703 91,581 60,735 42,829 14.66%
-
Tax Rate 1.59% 0.03% 0.72% 0.24% 0.03% 0.42% 0.36% -
Total Cost 369,681 248,790 333,912 286,976 188,180 114,366 127,391 19.42%
-
Net Worth 1,225,134 907,457 814,693 675,977 533,829 368,616 257,254 29.69%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 17,326 13,526 18,360 19,931 18,120 10,605 12,276 5.90%
Div Payout % 17.79% 21.42% 30.77% 19.41% 19.79% 17.46% 28.67% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,225,134 907,457 814,693 675,977 533,829 368,616 257,254 29.69%
NOSH 509,602 483,075 483,182 362,395 362,409 353,521 350,769 6.41%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 20.85% 20.24% 15.16% 26.36% 32.74% 34.69% 25.16% -
ROE 7.95% 6.96% 7.32% 15.19% 17.16% 16.48% 16.65% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 91.65 64.57 81.46 107.53 77.19 49.53 48.53 11.17%
EPS 19.11 13.07 12.35 28.34 25.27 17.18 12.21 7.74%
DPS 3.40 2.80 3.80 5.50 5.00 3.00 3.50 -0.48%
NAPS 2.4041 1.8785 1.6861 1.8653 1.473 1.0427 0.7334 21.86%
Adjusted Per Share Value based on latest NOSH - 362,449
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 84.94 56.73 71.58 70.87 50.88 31.84 30.96 18.30%
EPS 17.71 11.48 10.85 18.68 16.65 11.05 7.79 14.66%
DPS 3.15 2.46 3.34 3.62 3.30 1.93 2.23 5.92%
NAPS 2.228 1.6503 1.4816 1.2293 0.9708 0.6704 0.4678 29.69%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.00 2.16 1.88 2.62 1.71 1.29 1.65 -
P/RPS 5.46 3.35 2.31 2.44 2.22 2.60 3.40 8.21%
P/EPS 26.16 16.53 15.22 9.24 6.77 7.51 13.51 11.63%
EY 3.82 6.05 6.57 10.82 14.78 13.32 7.40 -10.43%
DY 0.68 1.30 2.02 2.10 2.92 2.33 2.12 -17.25%
P/NAPS 2.08 1.15 1.11 1.40 1.16 1.24 2.25 -1.30%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 26/08/13 27/08/12 23/08/11 24/08/10 24/08/09 25/08/08 -
Price 5.11 2.75 1.87 2.04 1.65 1.45 1.65 -
P/RPS 5.58 4.26 2.30 1.90 2.14 2.93 3.40 8.60%
P/EPS 26.74 21.04 15.14 7.20 6.53 8.44 13.51 12.04%
EY 3.74 4.75 6.60 13.89 15.32 11.85 7.40 -10.74%
DY 0.67 1.02 2.03 2.70 3.03 2.07 2.12 -17.46%
P/NAPS 2.13 1.46 1.11 1.09 1.12 1.39 2.25 -0.90%

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