[COASTAL] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 27.3%
YoY- 107.51%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 570,739 352,006 324,247 234,799 129,711 69,431 65,292 43.50%
PBT 193,984 114,345 77,979 57,388 28,227 12,017 17,287 49.59%
Tax -423 221 -668 -3,299 -2,133 -1,355 -1,871 -21.94%
NP 193,561 114,566 77,311 54,089 26,094 10,662 15,416 52.42%
-
NP to SH 193,561 114,566 77,311 54,119 26,080 10,680 15,416 52.42%
-
Tax Rate 0.22% -0.19% 0.86% 5.75% 7.56% 11.28% 10.82% -
Total Cost 377,178 237,440 246,936 180,710 103,617 58,769 49,876 40.07%
-
Net Worth 533,851 369,245 257,514 189,086 131,184 104,393 98,555 32.50%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 18,121 10,623 12,289 6,931 8,016 - 5,342 22.56%
Div Payout % 9.36% 9.27% 15.90% 12.81% 30.74% - 34.66% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 533,851 369,245 257,514 189,086 131,184 104,393 98,555 32.50%
NOSH 362,424 354,124 351,123 346,566 333,801 329,523 66,835 32.52%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 33.91% 32.55% 23.84% 23.04% 20.12% 15.36% 23.61% -
ROE 36.26% 31.03% 30.02% 28.62% 19.88% 10.23% 15.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 157.48 99.40 92.35 67.75 38.86 21.07 97.69 8.27%
EPS 53.41 32.35 22.02 15.62 7.81 3.24 23.07 15.00%
DPS 5.00 3.00 3.50 2.00 2.40 0.00 7.99 -7.51%
NAPS 1.473 1.0427 0.7334 0.5456 0.393 0.3168 1.4746 -0.01%
Adjusted Per Share Value based on latest NOSH - 346,566
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 103.79 64.01 58.97 42.70 23.59 12.63 11.87 43.50%
EPS 35.20 20.83 14.06 9.84 4.74 1.94 2.80 52.45%
DPS 3.30 1.93 2.23 1.26 1.46 0.00 0.97 22.62%
NAPS 0.9708 0.6715 0.4683 0.3439 0.2386 0.1898 0.1792 32.50%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.71 1.29 1.65 1.88 0.34 0.34 0.46 -
P/RPS 1.09 1.30 1.79 2.77 0.87 1.61 0.47 15.04%
P/EPS 3.20 3.99 7.49 12.04 4.35 10.49 1.99 8.23%
EY 31.23 25.08 13.34 8.31 22.98 9.53 50.14 -7.58%
DY 2.92 2.33 2.12 1.06 7.06 0.00 17.38 -25.70%
P/NAPS 1.16 1.24 2.25 3.45 0.87 1.07 0.31 24.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 24/08/09 25/08/08 24/08/07 24/08/06 29/08/05 26/08/04 -
Price 1.65 1.45 1.65 1.78 0.44 0.38 0.47 -
P/RPS 1.05 1.46 1.79 2.63 1.13 1.80 0.48 13.92%
P/EPS 3.09 4.48 7.49 11.40 5.63 11.72 2.04 7.16%
EY 32.37 22.31 13.34 8.77 17.76 8.53 49.08 -6.69%
DY 3.03 2.07 2.12 1.12 5.45 0.00 17.01 -24.97%
P/NAPS 1.12 1.39 2.25 3.26 1.12 1.20 0.32 23.20%

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