[COASTAL] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 17.38%
YoY- 39.49%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 719,134 675,255 466,079 347,125 290,363 159,396 103,165 38.19%
PBT 191,636 200,169 163,372 96,336 71,033 38,646 16,542 50.39%
Tax -682 709 -657 324 -1,736 -4,354 -551 3.61%
NP 190,954 200,878 162,715 96,660 69,297 34,292 15,991 51.15%
-
NP to SH 190,954 200,878 162,715 96,660 69,297 34,304 16,013 51.12%
-
Tax Rate 0.36% -0.35% 0.40% -0.34% 2.44% 11.27% 3.33% -
Total Cost 528,180 474,377 303,364 250,465 221,066 125,104 87,174 35.00%
-
Net Worth 770,528 602,399 458,045 307,895 214,779 149,431 115,570 37.17%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 40,213 18,121 10,623 12,289 6,931 4,005 4,010 46.82%
Div Payout % 21.06% 9.02% 6.53% 12.71% 10.00% 11.68% 25.05% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 770,528 602,399 458,045 307,895 214,779 149,431 115,570 37.17%
NOSH 483,089 362,389 360,921 352,646 349,917 334,821 332,289 6.43%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 26.55% 29.75% 34.91% 27.85% 23.87% 21.51% 15.50% -
ROE 24.78% 33.35% 35.52% 31.39% 32.26% 22.96% 13.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 148.86 186.33 129.14 98.43 82.98 47.61 31.05 29.83%
EPS 39.53 55.43 45.08 27.41 19.80 10.25 4.82 41.98%
DPS 8.32 5.00 2.94 3.50 1.98 1.20 1.20 38.06%
NAPS 1.595 1.6623 1.2691 0.8731 0.6138 0.4463 0.3478 28.88%
Adjusted Per Share Value based on latest NOSH - 352,646
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 130.78 122.80 84.76 63.13 52.80 28.99 18.76 38.19%
EPS 34.73 36.53 29.59 17.58 12.60 6.24 2.91 51.14%
DPS 7.31 3.30 1.93 2.23 1.26 0.73 0.73 46.78%
NAPS 1.4013 1.0955 0.833 0.5599 0.3906 0.2717 0.2102 37.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.93 1.64 1.46 0.69 1.95 0.63 0.38 -
P/RPS 1.30 0.88 1.13 0.70 2.35 1.32 1.22 1.06%
P/EPS 4.88 2.96 3.24 2.52 9.85 6.15 7.89 -7.69%
EY 20.48 33.80 30.88 39.72 10.16 16.26 12.68 8.31%
DY 4.31 3.05 2.02 5.07 1.02 1.90 3.16 5.30%
P/NAPS 1.21 0.99 1.15 0.79 3.18 1.41 1.09 1.75%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 23/02/11 22/02/10 23/02/09 25/02/08 26/02/07 24/02/06 -
Price 2.40 2.03 1.55 0.66 1.58 1.24 0.32 -
P/RPS 1.61 1.09 1.20 0.67 1.90 2.60 1.03 7.72%
P/EPS 6.07 3.66 3.44 2.41 7.98 12.10 6.64 -1.48%
EY 16.47 27.31 29.09 41.53 12.53 8.26 15.06 1.50%
DY 3.47 2.46 1.90 5.30 1.25 0.97 3.75 -1.28%
P/NAPS 1.50 1.22 1.22 0.76 2.57 2.78 0.92 8.48%

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