[COASTAL] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 73.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 159,396 103,165 65,116 51,567 45.61%
PBT 38,646 16,542 15,246 13,167 43.12%
Tax -4,354 -551 -1,931 -1,358 47.40%
NP 34,292 15,991 13,315 11,809 42.62%
-
NP to SH 34,304 16,013 13,315 11,809 42.63%
-
Tax Rate 11.27% 3.33% 12.67% 10.31% -
Total Cost 125,104 87,174 51,801 39,758 46.48%
-
Net Worth 149,431 115,570 100,881 66,787 30.76%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,005 4,010 - - -
Div Payout % 11.68% 25.05% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 149,431 115,570 100,881 66,787 30.76%
NOSH 334,821 332,289 335,600 66,787 71.06%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.51% 15.50% 20.45% 22.90% -
ROE 22.96% 13.86% 13.20% 17.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 47.61 31.05 19.40 77.21 -14.87%
EPS 10.25 4.82 3.97 17.68 -16.60%
DPS 1.20 1.20 0.00 0.00 -
NAPS 0.4463 0.3478 0.3006 1.00 -23.56%
Adjusted Per Share Value based on latest NOSH - 66,787
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.99 18.76 11.84 9.38 45.61%
EPS 6.24 2.91 2.42 2.15 42.59%
DPS 0.73 0.73 0.00 0.00 -
NAPS 0.2718 0.2102 0.1835 0.1215 30.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.63 0.38 0.50 0.45 -
P/RPS 1.32 1.22 2.58 0.58 31.50%
P/EPS 6.15 7.89 12.60 2.55 34.06%
EY 16.26 12.68 7.94 39.29 -25.45%
DY 1.90 3.16 0.00 0.00 -
P/NAPS 1.41 1.09 1.66 0.45 46.27%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/07 24/02/06 25/02/05 - -
Price 1.24 0.32 0.45 0.00 -
P/RPS 2.60 1.03 2.32 0.00 -
P/EPS 12.10 6.64 11.34 0.00 -
EY 8.26 15.06 8.82 0.00 -
DY 0.97 3.75 0.00 0.00 -
P/NAPS 2.78 0.92 1.50 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