[COASTAL] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.2%
YoY- 136.79%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 471,852 315,178 236,148 208,614 100,374 87,742 44,914 47.96%
PBT 145,205 109,179 64,958 54,050 26,364 14,590 12,034 51.41%
Tax 10 -494 387 -1,759 -4,263 -1,362 -1,236 -
NP 145,215 108,685 65,345 52,291 22,101 13,228 10,798 54.17%
-
NP to SH 145,215 108,685 65,345 52,291 22,083 13,254 10,798 54.17%
-
Tax Rate -0.01% 0.45% -0.60% 3.25% 16.17% 9.34% 10.27% -
Total Cost 326,637 206,493 170,803 156,323 78,273 74,514 34,116 45.69%
-
Net Worth 548,279 402,924 275,643 198,146 138,478 111,006 97,930 33.23%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 18,120 10,676 12,296 6,907 4,009 4,006 - -
Div Payout % 12.48% 9.82% 18.82% 13.21% 18.15% 30.23% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 548,279 402,924 275,643 198,146 138,478 111,006 97,930 33.23%
NOSH 362,403 355,877 351,317 345,383 334,084 333,853 66,819 32.53%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 30.78% 34.48% 27.67% 25.07% 22.02% 15.08% 24.04% -
ROE 26.49% 26.97% 23.71% 26.39% 15.95% 11.94% 11.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 130.20 88.56 67.22 60.40 30.04 26.28 67.22 11.64%
EPS 40.07 30.54 18.60 15.14 6.61 3.97 16.16 16.33%
DPS 5.00 3.00 3.50 2.00 1.20 1.20 0.00 -
NAPS 1.5129 1.1322 0.7846 0.5737 0.4145 0.3325 1.4656 0.53%
Adjusted Per Share Value based on latest NOSH - 349,520
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 85.81 57.32 42.94 37.94 18.25 15.96 8.17 47.95%
EPS 26.41 19.77 11.88 9.51 4.02 2.41 1.96 54.22%
DPS 3.30 1.94 2.24 1.26 0.73 0.73 0.00 -
NAPS 0.9971 0.7327 0.5013 0.3603 0.2518 0.2019 0.1781 33.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.42 1.66 1.95 0.43 0.38 0.45 -
P/RPS 1.31 1.60 2.47 3.23 1.43 1.45 0.67 11.81%
P/EPS 4.27 4.65 8.92 12.88 6.51 9.57 2.78 7.41%
EY 23.43 21.51 11.20 7.76 15.37 10.45 35.91 -6.86%
DY 2.92 2.11 2.11 1.03 2.79 3.16 0.00 -
P/NAPS 1.13 1.25 2.12 3.40 1.04 1.14 0.31 24.04%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 23/11/05 29/11/04 -
Price 1.74 1.46 0.96 1.95 0.49 0.40 0.48 -
P/RPS 1.34 1.65 1.43 3.23 1.63 1.52 0.71 11.16%
P/EPS 4.34 4.78 5.16 12.88 7.41 10.08 2.97 6.52%
EY 23.03 20.92 19.38 7.76 13.49 9.93 33.67 -6.13%
DY 2.87 2.05 3.65 1.03 2.45 3.00 0.00 -
P/NAPS 1.15 1.29 1.22 3.40 1.18 1.20 0.33 23.11%

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