[COASTAL] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.56%
YoY- 102.57%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 675,053 466,058 348,059 291,757 159,288 103,165 69,558 46.02%
PBT 199,952 163,107 96,514 71,090 38,532 16,571 15,572 52.99%
Tax 835 -664 257 -1,773 -4,326 -564 -1,751 -
NP 200,787 162,443 96,771 69,317 34,206 16,007 13,821 56.17%
-
NP to SH 200,787 162,443 96,771 69,317 34,218 16,033 13,821 56.17%
-
Tax Rate -0.42% 0.41% -0.27% 2.49% 11.23% 3.40% 11.24% -
Total Cost 474,266 303,615 251,288 222,440 125,082 87,158 55,737 42.85%
-
Net Worth 602,561 453,430 307,039 212,499 149,185 116,463 103,249 34.16%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 18,119 10,714 12,311 6,929 4,012 4,011 26,696 -6.25%
Div Payout % 9.02% 6.60% 12.72% 10.00% 11.73% 25.02% 193.16% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 602,561 453,430 307,039 212,499 149,185 116,463 103,249 34.16%
NOSH 362,399 357,144 351,746 346,485 334,346 334,279 333,709 1.38%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 29.74% 34.85% 27.80% 23.76% 21.47% 15.52% 19.87% -
ROE 33.32% 35.83% 31.52% 32.62% 22.94% 13.77% 13.39% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 186.27 130.50 98.95 84.20 47.64 30.86 20.84 44.03%
EPS 41.55 45.48 27.51 20.00 10.24 4.80 4.14 46.84%
DPS 5.00 3.00 3.50 2.00 1.20 1.20 8.00 -7.53%
NAPS 1.6627 1.2696 0.8729 0.6133 0.4462 0.3484 0.3094 32.33%
Adjusted Per Share Value based on latest NOSH - 349,917
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 122.79 84.77 63.31 53.07 28.97 18.77 12.65 46.02%
EPS 36.52 29.55 17.60 12.61 6.22 2.92 2.51 56.21%
DPS 3.30 1.95 2.24 1.26 0.73 0.73 4.86 -6.24%
NAPS 1.096 0.8248 0.5585 0.3865 0.2714 0.2118 0.1878 34.16%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.64 1.46 0.69 1.95 0.63 0.38 0.50 -
P/RPS 0.88 1.12 0.70 2.32 1.32 1.23 2.40 -15.39%
P/EPS 2.96 3.21 2.51 9.75 6.16 7.92 12.07 -20.87%
EY 33.78 31.15 39.87 10.26 16.24 12.62 8.28 26.39%
DY 3.05 2.05 5.07 1.03 1.90 3.16 16.00 -24.12%
P/NAPS 0.99 1.15 0.79 3.18 1.41 1.09 1.62 -7.87%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 -
Price 2.03 1.55 0.66 1.58 1.24 0.32 0.45 -
P/RPS 1.09 1.19 0.67 1.88 2.60 1.04 2.16 -10.76%
P/EPS 3.66 3.41 2.40 7.90 12.12 6.67 10.87 -16.58%
EY 27.29 29.34 41.68 12.66 8.25 14.99 9.20 19.85%
DY 2.46 1.94 5.30 1.27 0.97 3.75 17.78 -28.07%
P/NAPS 1.22 1.22 0.76 2.58 2.78 0.92 1.45 -2.83%

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