[COASTAL] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 38.09%
YoY- 114.23%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 466,079 347,125 290,363 159,396 103,165 65,116 51,567 44.27%
PBT 163,372 96,336 71,033 38,646 16,542 15,246 13,167 52.09%
Tax -657 324 -1,736 -4,354 -551 -1,931 -1,358 -11.38%
NP 162,715 96,660 69,297 34,292 15,991 13,315 11,809 54.77%
-
NP to SH 162,715 96,660 69,297 34,304 16,013 13,315 11,809 54.77%
-
Tax Rate 0.40% -0.34% 2.44% 11.27% 3.33% 12.67% 10.31% -
Total Cost 303,364 250,465 221,066 125,104 87,174 51,801 39,758 40.26%
-
Net Worth 458,045 307,895 214,779 149,431 115,570 100,881 66,787 37.79%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 10,623 12,289 6,931 4,005 4,010 - - -
Div Payout % 6.53% 12.71% 10.00% 11.68% 25.05% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 458,045 307,895 214,779 149,431 115,570 100,881 66,787 37.79%
NOSH 360,921 352,646 349,917 334,821 332,289 335,600 66,787 32.43%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 34.91% 27.85% 23.87% 21.51% 15.50% 20.45% 22.90% -
ROE 35.52% 31.39% 32.26% 22.96% 13.86% 13.20% 17.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 129.14 98.43 82.98 47.61 31.05 19.40 77.21 8.94%
EPS 45.08 27.41 19.80 10.25 4.82 3.97 17.68 16.86%
DPS 2.94 3.50 1.98 1.20 1.20 0.00 0.00 -
NAPS 1.2691 0.8731 0.6138 0.4463 0.3478 0.3006 1.00 4.04%
Adjusted Per Share Value based on latest NOSH - 334,821
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.76 63.13 52.80 28.99 18.76 11.84 9.38 44.27%
EPS 29.59 17.58 12.60 6.24 2.91 2.42 2.15 54.74%
DPS 1.93 2.23 1.26 0.73 0.73 0.00 0.00 -
NAPS 0.833 0.5599 0.3906 0.2718 0.2102 0.1835 0.1215 37.78%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.46 0.69 1.95 0.63 0.38 0.50 0.45 -
P/RPS 1.13 0.70 2.35 1.32 1.22 2.58 0.58 11.74%
P/EPS 3.24 2.52 9.85 6.15 7.89 12.60 2.55 4.06%
EY 30.88 39.72 10.16 16.26 12.68 7.94 39.29 -3.93%
DY 2.02 5.07 1.02 1.90 3.16 0.00 0.00 -
P/NAPS 1.15 0.79 3.18 1.41 1.09 1.66 0.45 16.91%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 25/02/05 - -
Price 1.55 0.66 1.58 1.24 0.32 0.45 0.00 -
P/RPS 1.20 0.67 1.90 2.60 1.03 2.32 0.00 -
P/EPS 3.44 2.41 7.98 12.10 6.64 11.34 0.00 -
EY 29.09 41.53 12.53 8.26 15.06 8.82 0.00 -
DY 1.90 5.30 1.25 0.97 3.75 0.00 0.00 -
P/NAPS 1.22 0.76 2.57 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