[COASTAL] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 2.94%
YoY- 42.32%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 700,231 789,964 703,293 622,753 426,155 317,897 267,636 17.36%
PBT 130,835 141,328 194,472 199,398 140,557 81,941 66,332 11.97%
Tax 195 469 551 -153 -557 410 -1,850 -
NP 131,030 141,797 195,023 199,245 140,000 82,351 64,482 12.53%
-
NP to SH 131,030 141,797 195,023 199,245 140,000 82,351 64,512 12.52%
-
Tax Rate -0.15% -0.33% -0.28% 0.08% 0.40% -0.50% 2.79% -
Total Cost 569,201 648,167 508,270 423,508 286,155 235,546 203,154 18.71%
-
Net Worth 954,253 807,740 720,438 548,262 407,881 276,464 200,519 29.66%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 28,013 31,875 40,213 18,121 10,623 12,289 6,931 26.18%
Div Payout % 21.38% 22.48% 20.62% 9.09% 7.59% 14.92% 10.74% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 954,253 807,740 720,438 548,262 407,881 276,464 200,519 29.66%
NOSH 482,970 483,069 482,964 362,391 360,255 352,363 349,520 5.53%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.71% 17.95% 27.73% 31.99% 32.85% 25.90% 24.09% -
ROE 13.73% 17.55% 27.07% 36.34% 34.32% 29.79% 32.17% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 144.98 163.53 145.62 171.85 118.29 90.22 76.57 11.21%
EPS 27.13 29.35 40.38 54.98 38.86 23.37 18.46 6.62%
DPS 5.80 6.60 8.33 5.00 2.95 3.50 1.98 19.59%
NAPS 1.9758 1.6721 1.4917 1.5129 1.1322 0.7846 0.5737 22.86%
Adjusted Per Share Value based on latest NOSH - 362,391
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 127.34 143.66 127.90 113.25 77.50 57.81 48.67 17.36%
EPS 23.83 25.79 35.47 36.23 25.46 14.98 11.73 12.52%
DPS 5.09 5.80 7.31 3.30 1.93 2.23 1.26 26.17%
NAPS 1.7354 1.4689 1.3102 0.9971 0.7418 0.5028 0.3647 29.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.93 1.75 1.74 1.71 1.42 1.66 1.95 -
P/RPS 2.02 1.07 1.19 1.00 1.20 1.84 2.55 -3.80%
P/EPS 10.80 5.96 4.31 3.11 3.65 7.10 10.56 0.37%
EY 9.26 16.77 23.21 32.15 27.37 14.08 9.47 -0.37%
DY 1.98 3.77 4.79 2.92 2.08 2.11 1.02 11.67%
P/NAPS 1.48 1.05 1.17 1.13 1.25 2.12 3.40 -12.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 24/11/11 19/11/10 23/11/09 24/11/08 23/11/07 -
Price 3.25 2.00 1.92 1.74 1.46 0.96 1.95 -
P/RPS 2.24 1.22 1.32 1.01 1.23 1.06 2.55 -2.13%
P/EPS 11.98 6.81 4.75 3.16 3.76 4.11 10.56 2.12%
EY 8.35 14.68 21.03 31.60 26.62 24.34 9.47 -2.07%
DY 1.78 3.30 4.34 2.87 2.02 3.65 1.02 9.71%
P/NAPS 1.64 1.20 1.29 1.15 1.29 1.22 3.40 -11.43%

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