[COASTAL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 45.44%
YoY- 112.96%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 177,135 110,211 192,091 140,077 65,928 72,278 39,441 28.41%
PBT 29,096 36,560 53,601 48,187 21,975 18,013 9,069 21.42%
Tax 1,434 97 33 -237 541 -537 -1,986 -
NP 30,530 36,657 53,634 47,950 22,516 17,476 7,083 27.54%
-
NP to SH 30,530 36,657 53,634 47,950 22,516 17,476 7,083 27.54%
-
Tax Rate -4.93% -0.27% -0.06% 0.49% -2.46% 2.98% 21.90% -
Total Cost 146,605 73,554 138,457 92,127 43,412 54,802 32,358 28.60%
-
Net Worth 807,740 720,438 548,262 407,881 276,464 200,519 138,486 34.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 13,525 20,284 - - - - - -
Div Payout % 44.30% 55.34% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 807,740 720,438 548,262 407,881 276,464 200,519 138,486 34.13%
NOSH 483,069 482,964 362,391 360,255 352,363 349,520 334,103 6.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.24% 33.26% 27.92% 34.23% 34.15% 24.18% 17.96% -
ROE 3.78% 5.09% 9.78% 11.76% 8.14% 8.72% 5.11% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 36.67 22.82 53.01 38.88 18.71 20.68 11.81 20.76%
EPS 6.32 7.59 14.80 13.31 6.39 5.00 2.12 19.94%
DPS 2.80 4.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6721 1.4917 1.5129 1.1322 0.7846 0.5737 0.4145 26.14%
Adjusted Per Share Value based on latest NOSH - 360,255
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 32.21 20.04 34.93 25.47 11.99 13.14 7.17 28.42%
EPS 5.55 6.67 9.75 8.72 4.09 3.18 1.29 27.50%
DPS 2.46 3.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4689 1.3102 0.997 0.7418 0.5028 0.3647 0.2518 34.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.75 1.74 1.71 1.42 1.66 1.95 0.43 -
P/RPS 4.77 7.62 3.23 3.65 8.87 9.43 3.64 4.60%
P/EPS 27.69 22.92 11.55 10.67 25.98 39.00 20.28 5.32%
EY 3.61 4.36 8.65 9.37 3.85 2.56 4.93 -5.05%
DY 1.60 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.17 1.13 1.25 2.12 3.40 1.04 0.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 23/11/06 -
Price 2.00 1.92 1.74 1.46 0.96 1.95 0.49 -
P/RPS 5.45 8.41 3.28 3.75 5.13 9.43 4.15 4.64%
P/EPS 31.65 25.30 11.76 10.97 15.02 39.00 23.11 5.37%
EY 3.16 3.95 8.51 9.12 6.66 2.56 4.33 -5.10%
DY 1.40 2.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.29 1.15 1.29 1.22 3.40 1.18 0.28%

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