[COASTAL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 12.68%
YoY- 72.54%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 193,652 219,244 203,403 150,901 110,977 81,749 59,022 21.87%
PBT 28,126 52,128 54,964 54,193 31,378 16,983 12,282 14.79%
Tax 259 -534 699 -163 -63 23 -91 -
NP 28,385 51,594 55,663 54,030 31,315 17,006 12,191 15.11%
-
NP to SH 28,385 51,594 55,663 54,030 31,315 17,006 12,221 15.06%
-
Tax Rate -0.92% 1.02% -1.27% 0.30% 0.20% -0.14% 0.74% -
Total Cost 165,267 167,650 147,740 96,871 79,662 64,743 46,831 23.36%
-
Net Worth 834,074 770,528 602,399 458,045 307,895 214,779 149,431 33.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 834,074 770,528 602,399 458,045 307,895 214,779 149,431 33.15%
NOSH 482,738 483,089 362,389 360,921 352,646 349,917 334,821 6.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 14.66% 23.53% 27.37% 35.80% 28.22% 20.80% 20.66% -
ROE 3.40% 6.70% 9.24% 11.80% 10.17% 7.92% 8.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.12 45.38 56.13 41.81 31.47 23.36 17.63 14.67%
EPS 5.88 10.68 15.36 14.97 8.88 4.86 3.65 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7278 1.595 1.6623 1.2691 0.8731 0.6138 0.4463 25.28%
Adjusted Per Share Value based on latest NOSH - 360,921
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 35.22 39.88 37.00 27.45 20.19 14.87 10.74 21.86%
EPS 5.16 9.38 10.12 9.83 5.70 3.09 2.22 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5171 1.4015 1.0957 0.8332 0.56 0.3907 0.2718 33.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.00 1.93 1.64 1.46 0.69 1.95 0.63 -
P/RPS 4.99 4.25 2.92 3.49 2.19 8.35 3.57 5.73%
P/EPS 34.01 18.07 10.68 9.75 7.77 40.12 17.26 11.95%
EY 2.94 5.53 9.37 10.25 12.87 2.49 5.79 -10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.21 0.99 1.15 0.79 3.18 1.41 -3.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 2.02 2.40 2.03 1.55 0.66 1.58 1.24 -
P/RPS 5.04 5.29 3.62 3.71 2.10 6.76 7.03 -5.39%
P/EPS 34.35 22.47 13.22 10.35 7.43 32.51 33.97 0.18%
EY 2.91 4.45 7.57 9.66 13.45 3.08 2.94 -0.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.50 1.22 1.22 0.76 2.57 2.78 -13.42%

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