[COASTAL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 47.68%
YoY- -0.1%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 317,897 267,636 115,797 107,944 67,866 28,615 61.77%
PBT 81,941 66,332 28,316 17,802 17,487 7,714 60.33%
Tax 410 -1,850 -3,456 -2,053 -1,700 -894 -
NP 82,351 64,482 24,860 15,749 15,787 6,820 64.49%
-
NP to SH 82,351 64,512 24,841 15,772 15,787 6,820 64.49%
-
Tax Rate -0.50% 2.79% 12.21% 11.53% 9.72% 11.59% -
Total Cost 235,546 203,154 90,937 92,195 52,079 21,795 60.88%
-
Net Worth 276,464 200,519 138,486 111,127 97,807 78,877 28.47%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 12,289 6,931 4,005 4,010 5,342 - -
Div Payout % 14.92% 10.74% 16.13% 25.43% 33.84% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 276,464 200,519 138,486 111,127 97,807 78,877 28.47%
NOSH 352,363 349,520 334,103 334,216 66,735 61,483 41.73%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.90% 24.09% 21.47% 14.59% 23.26% 23.83% -
ROE 29.79% 32.17% 17.94% 14.19% 16.14% 8.65% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 90.22 76.57 34.66 32.30 101.69 46.54 14.13%
EPS 23.37 18.46 7.44 4.72 23.66 11.09 16.05%
DPS 3.50 1.98 1.20 1.20 8.00 0.00 -
NAPS 0.7846 0.5737 0.4145 0.3325 1.4656 1.2829 -9.35%
Adjusted Per Share Value based on latest NOSH - 334,216
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 57.82 48.68 21.06 19.63 12.34 5.20 61.80%
EPS 14.98 11.73 4.52 2.87 2.87 1.24 64.50%
DPS 2.24 1.26 0.73 0.73 0.97 0.00 -
NAPS 0.5029 0.3647 0.2519 0.2021 0.1779 0.1435 28.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.66 1.95 0.43 0.38 0.45 0.42 -
P/RPS 1.84 2.55 1.24 1.18 0.44 0.90 15.35%
P/EPS 7.10 10.56 5.78 8.05 1.90 3.79 13.36%
EY 14.08 9.47 17.29 12.42 52.57 26.41 -11.80%
DY 2.11 1.02 2.79 3.16 17.78 0.00 -
P/NAPS 2.12 3.40 1.04 1.14 0.31 0.33 45.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/08 23/11/07 23/11/06 23/11/05 29/11/04 - -
Price 0.96 1.95 0.49 0.40 0.48 0.00 -
P/RPS 1.06 2.55 1.41 1.24 0.47 0.00 -
P/EPS 4.11 10.56 6.59 8.48 2.03 0.00 -
EY 24.34 9.47 15.17 11.80 49.28 0.00 -
DY 3.65 1.02 2.45 3.00 16.67 0.00 -
P/NAPS 1.22 3.40 1.18 1.20 0.33 0.00 -

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
Post a Comment