[COASTAL] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 58.56%
YoY- 33.61%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 506,579 570,720 499,890 471,852 315,178 236,148 208,614 15.92%
PBT 102,709 89,200 139,508 145,205 109,179 64,958 54,050 11.28%
Tax -64 1,003 -148 10 -494 387 -1,759 -42.40%
NP 102,645 90,203 139,360 145,215 108,685 65,345 52,291 11.88%
-
NP to SH 102,645 90,203 139,360 145,215 108,685 65,345 52,291 11.88%
-
Tax Rate 0.06% -1.12% 0.11% -0.01% 0.45% -0.60% 3.25% -
Total Cost 403,934 480,517 360,530 326,637 206,493 170,803 156,323 17.12%
-
Net Worth 954,381 807,865 720,815 548,279 402,924 275,643 198,146 29.92%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 28,016 31,887 46,872 18,120 10,676 12,296 6,907 26.25%
Div Payout % 27.29% 35.35% 33.63% 12.48% 9.82% 18.82% 13.21% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 954,381 807,865 720,815 548,279 402,924 275,643 198,146 29.92%
NOSH 483,035 483,144 483,217 362,403 355,877 351,317 345,383 5.74%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 20.26% 15.81% 27.88% 30.78% 34.48% 27.67% 25.07% -
ROE 10.76% 11.17% 19.33% 26.49% 26.97% 23.71% 26.39% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 104.87 118.13 103.45 130.20 88.56 67.22 60.40 9.62%
EPS 21.25 18.67 28.84 40.07 30.54 18.60 15.14 5.80%
DPS 5.80 6.60 9.70 5.00 3.00 3.50 2.00 19.39%
NAPS 1.9758 1.6721 1.4917 1.5129 1.1322 0.7846 0.5737 22.86%
Adjusted Per Share Value based on latest NOSH - 362,391
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 92.12 103.79 90.91 85.81 57.32 42.94 37.94 15.91%
EPS 18.67 16.40 25.34 26.41 19.77 11.88 9.51 11.88%
DPS 5.09 5.80 8.52 3.30 1.94 2.24 1.26 26.17%
NAPS 1.7356 1.4692 1.3108 0.9971 0.7327 0.5013 0.3603 29.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.93 1.75 1.74 1.71 1.42 1.66 1.95 -
P/RPS 2.79 1.48 1.68 1.31 1.60 2.47 3.23 -2.40%
P/EPS 13.79 9.37 6.03 4.27 4.65 8.92 12.88 1.14%
EY 7.25 10.67 16.57 23.43 21.51 11.20 7.76 -1.12%
DY 1.98 3.77 5.57 2.92 2.11 2.11 1.03 11.49%
P/NAPS 1.48 1.05 1.17 1.13 1.25 2.12 3.40 -12.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 -
Price 3.25 2.00 1.92 1.74 1.46 0.96 1.95 -
P/RPS 3.10 1.69 1.86 1.34 1.65 1.43 3.23 -0.68%
P/EPS 15.29 10.71 6.66 4.34 4.78 5.16 12.88 2.89%
EY 6.54 9.34 15.02 23.03 20.92 19.38 7.76 -2.80%
DY 1.78 3.30 5.05 2.87 2.05 3.65 1.03 9.53%
P/NAPS 1.64 1.20 1.29 1.15 1.29 1.22 3.40 -11.43%

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