[COASTAL] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[COASTAL] COASTAL CONTRACTS BHD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 10.72%

YoY- 48.19%

Quarter Report

Coastal 2nd Quarter 2009.xls

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	723,040	785,173	570,739	352,006	324,247	234,799	129,711	33.12%
YoY %	-7.91%	37.57%	62.14%	8.56%	38.10%	81.02%	-	-
Horiz. %	557.42%	605.32%	440.01%	271.38%	249.98%	181.02%	100.00%	-
PBT	148,792	211,513	193,984	114,345	77,979	57,388	28,227	31.88%
YoY %	-29.65%	9.04%	69.65%	46.64%	35.88%	103.31%	-	-
Horiz. %	527.13%	749.33%	687.23%	405.09%	276.26%	203.31%	100.00%	-
Tax	-868	487	-423	221	-668	-3,299	-2,133	-13.90%
YoY %	-278.23%	215.13%	-291.40%	133.08%	79.75%	-54.66%	-	-
Horiz. %	40.69%	-22.83%	19.83%	-10.36%	31.32%	154.66%	100.00%	-
NP	147,924	212,000	193,561	114,566	77,311	54,089	26,094	33.49%
YoY %	-30.22%	9.53%	68.95%	48.19%	42.93%	107.29%	-	-
Horiz. %	566.89%	812.45%	741.78%	439.05%	296.28%	207.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,924	212,000	193,561	114,566	77,311	54,119	26,080	33.50%
YoY %	-30.22%	9.53%	68.95%	48.19%	42.85%	107.51%	-	-
Horiz. %	567.19%	812.88%	742.18%	439.29%	296.44%	207.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.58%	-0.23%	0.22%	-0.19%	0.86%	5.75%	7.56%	-
YoY %	352.17%	-204.55%	215.79%	-122.09%	-85.04%	-23.94%	-	-
Horiz. %	7.67%	-3.04%	2.91%	-2.51%	11.38%	76.06%	100.00%	-
Total Cost	575,116	573,173	377,178	237,440	246,936	180,710	103,617	33.02%
YoY %	0.34%	51.96%	58.85%	-3.85%	36.65%	74.40%	-	-
Horiz. %	555.04%	553.17%	364.01%	229.15%	238.32%	174.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	815,249	676,077	533,851	369,245	257,514	189,086	131,184	35.55%
YoY %	20.59%	26.64%	44.58%	43.39%	36.19%	44.14%	-	-
Horiz. %	621.45%	515.37%	406.95%	281.47%	196.30%	144.14%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	38,633	19,929	18,121	10,623	12,289	6,931	8,016	29.93%
YoY %	93.85%	9.98%	70.58%	-13.56%	77.30%	-13.54%	-	-
Horiz. %	481.95%	248.62%	226.06%	132.52%	153.31%	86.46%	100.00%	-
Div Payout %	26.12%	9.40%	9.36%	9.27%	15.90%	12.81%	30.74%	-
YoY %	177.87%	0.43%	0.97%	-41.70%	24.12%	-58.33%	-	-
Horiz. %	84.97%	30.58%	30.45%	30.16%	51.72%	41.67%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	815,249	676,077	533,851	369,245	257,514	189,086	131,184	35.55%
YoY %	20.59%	26.64%	44.58%	43.39%	36.19%	44.14%	-	-
Horiz. %	621.45%	515.37%	406.95%	281.47%	196.30%	144.14%	100.00%	-
NOSH	483,511	362,449	362,424	354,124	351,123	346,566	333,801	6.36%
YoY %	33.40%	0.01%	2.34%	0.85%	1.31%	3.82%	-	-
Horiz. %	144.85%	108.58%	108.57%	106.09%	105.19%	103.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	20.46%	27.00%	33.91%	32.55%	23.84%	23.04%	20.12%	-
YoY %	-24.22%	-20.38%	4.18%	36.54%	3.47%	14.51%	-	-
Horiz. %	101.69%	134.19%	168.54%	161.78%	118.49%	114.51%	100.00%	-
ROE	18.14%	31.36%	36.26%	31.03%	30.02%	28.62%	19.88%	-
YoY %	-42.16%	-13.51%	16.85%	3.36%	4.89%	43.96%	-	-
Horiz. %	91.25%	157.75%	182.39%	156.09%	151.01%	143.96%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	149.54	216.63	157.48	99.40	92.35	67.75	38.86	25.15%
YoY %	-30.97%	37.56%	58.43%	7.63%	36.31%	74.34%	-	-
Horiz. %	384.82%	557.46%	405.25%	255.79%	237.65%	174.34%	100.00%	-
EPS	30.59	58.49	53.41	32.35	22.02	15.62	7.81	25.52%
YoY %	-47.70%	9.51%	65.10%	46.91%	40.97%	100.00%	-	-
Horiz. %	391.68%	748.91%	683.87%	414.21%	281.95%	200.00%	100.00%	-
DPS	8.00	5.50	5.00	3.00	3.50	2.00	2.40	22.19%
YoY %	45.45%	10.00%	66.67%	-14.29%	75.00%	-16.67%	-	-
Horiz. %	333.33%	229.17%	208.33%	125.00%	145.83%	83.33%	100.00%	-
NAPS	1.6861	1.8653	1.473	1.0427	0.7334	0.5456	0.393	27.44%
YoY %	-9.61%	26.63%	41.27%	42.17%	34.42%	38.83%	-	-
Horiz. %	429.03%	474.63%	374.81%	265.32%	186.62%	138.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 354,124
RPS	131.52	142.82	103.81	64.03	58.98	42.71	23.59	33.12%
YoY %	-7.91%	37.58%	62.13%	8.56%	38.09%	81.05%	-	-
Horiz. %	557.52%	605.43%	440.06%	271.43%	250.02%	181.05%	100.00%	-
EPS	26.91	38.56	35.21	20.84	14.06	9.84	4.74	33.52%
YoY %	-30.21%	9.51%	68.95%	48.22%	42.89%	107.59%	-	-
Horiz. %	567.72%	813.50%	742.83%	439.66%	296.62%	207.59%	100.00%	-
DPS	7.03	3.63	3.30	1.93	2.24	1.26	1.46	29.91%
YoY %	93.66%	10.00%	70.98%	-13.84%	77.78%	-13.70%	-	-
Horiz. %	481.51%	248.63%	226.03%	132.19%	153.42%	86.30%	100.00%	-
NAPS	1.4829	1.2297	0.971	0.6716	0.4684	0.3439	0.2386	35.55%
YoY %	20.59%	26.64%	44.58%	43.38%	36.20%	44.13%	-	-
Horiz. %	621.50%	515.38%	406.96%	281.48%	196.31%	144.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.88	2.62	1.71	1.29	1.65	1.88	0.34	-
P/RPS	1.26	1.21	1.09	1.30	1.79	2.77	0.87	6.36%
YoY %	4.13%	11.01%	-16.15%	-27.37%	-35.38%	218.39%	-	-
Horiz. %	144.83%	139.08%	125.29%	149.43%	205.75%	318.39%	100.00%	-
P/EPS	6.15	4.48	3.20	3.99	7.49	12.04	4.35	5.93%
YoY %	37.28%	40.00%	-19.80%	-46.73%	-37.79%	176.78%	-	-
Horiz. %	141.38%	102.99%	73.56%	91.72%	172.18%	276.78%	100.00%	-
EY	16.27	22.32	31.23	25.08	13.34	8.31	22.98	-5.58%
YoY %	-27.11%	-28.53%	24.52%	88.01%	60.53%	-63.84%	-	-
Horiz. %	70.80%	97.13%	135.90%	109.14%	58.05%	36.16%	100.00%	-
DY	4.26	2.10	2.92	2.33	2.12	1.06	7.06	-8.06%
YoY %	102.86%	-28.08%	25.32%	9.91%	100.00%	-84.99%	-	-
Horiz. %	60.34%	29.75%	41.36%	33.00%	30.03%	15.01%	100.00%	-
P/NAPS	1.11	1.40	1.16	1.24	2.25	3.45	0.87	4.14%
YoY %	-20.71%	20.69%	-6.45%	-44.89%	-34.78%	296.55%	-	-
Horiz. %	127.59%	160.92%	133.33%	142.53%	258.62%	396.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	23/08/11	24/08/10	24/08/09	25/08/08	24/08/07	24/08/06	-
Price	1.87	2.04	1.65	1.45	1.65	1.78	0.44	-
P/RPS	1.25	0.94	1.05	1.46	1.79	2.63	1.13	1.69%
YoY %	32.98%	-10.48%	-28.08%	-18.44%	-31.94%	132.74%	-	-
Horiz. %	110.62%	83.19%	92.92%	129.20%	158.41%	232.74%	100.00%	-
P/EPS	6.11	3.49	3.09	4.48	7.49	11.40	5.63	1.37%
YoY %	75.07%	12.94%	-31.03%	-40.19%	-34.30%	102.49%	-	-
Horiz. %	108.53%	61.99%	54.88%	79.57%	133.04%	202.49%	100.00%	-
EY	16.36	28.67	32.37	22.31	13.34	8.77	17.76	-1.35%
YoY %	-42.94%	-11.43%	45.09%	67.24%	52.11%	-50.62%	-	-
Horiz. %	92.12%	161.43%	182.26%	125.62%	75.11%	49.38%	100.00%	-
DY	4.28	2.70	3.03	2.07	2.12	1.12	5.45	-3.94%
YoY %	58.52%	-10.89%	46.38%	-2.36%	89.29%	-79.45%	-	-
Horiz. %	78.53%	49.54%	55.60%	37.98%	38.90%	20.55%	100.00%	-
P/NAPS	1.11	1.09	1.12	1.39	2.25	3.26	1.12	-0.14%
YoY %	1.83%	-2.68%	-19.42%	-38.22%	-30.98%	191.07%	-	-
Horiz. %	99.11%	97.32%	100.00%	124.11%	200.89%	291.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos