[COASTAL] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 16.23%
YoY- 68.34%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 764,372 719,134 675,255 466,079 347,125 290,363 159,396 29.82%
PBT 117,326 191,636 200,169 163,372 96,336 71,033 38,646 20.31%
Tax 1,262 -682 709 -657 324 -1,736 -4,354 -
NP 118,588 190,954 200,878 162,715 96,660 69,297 34,292 22.94%
-
NP to SH 118,588 190,954 200,878 162,715 96,660 69,297 34,304 22.94%
-
Tax Rate -1.08% 0.36% -0.35% 0.40% -0.34% 2.44% 11.27% -
Total Cost 645,784 528,180 474,377 303,364 250,465 221,066 125,104 31.42%
-
Net Worth 834,074 770,528 602,399 458,045 307,895 214,779 149,431 33.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 31,875 40,213 18,121 10,623 12,289 6,931 4,005 41.25%
Div Payout % 26.88% 21.06% 9.02% 6.53% 12.71% 10.00% 11.68% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 834,074 770,528 602,399 458,045 307,895 214,779 149,431 33.15%
NOSH 482,738 483,089 362,389 360,921 352,646 349,917 334,821 6.28%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 15.51% 26.55% 29.75% 34.91% 27.85% 23.87% 21.51% -
ROE 14.22% 24.78% 33.35% 35.52% 31.39% 32.26% 22.96% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 158.34 148.86 186.33 129.14 98.43 82.98 47.61 22.15%
EPS 24.57 39.53 55.43 45.08 27.41 19.80 10.25 15.67%
DPS 6.60 8.32 5.00 2.94 3.50 1.98 1.20 32.82%
NAPS 1.7278 1.595 1.6623 1.2691 0.8731 0.6138 0.4463 25.28%
Adjusted Per Share Value based on latest NOSH - 360,921
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 139.03 130.81 122.82 84.78 63.14 52.82 28.99 29.82%
EPS 21.57 34.73 36.54 29.60 17.58 12.60 6.24 22.94%
DPS 5.80 7.31 3.30 1.93 2.24 1.26 0.73 41.21%
NAPS 1.5171 1.4015 1.0957 0.8332 0.56 0.3907 0.2718 33.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.00 1.93 1.64 1.46 0.69 1.95 0.63 -
P/RPS 1.26 1.30 0.88 1.13 0.70 2.35 1.32 -0.77%
P/EPS 8.14 4.88 2.96 3.24 2.52 9.85 6.15 4.77%
EY 12.28 20.48 33.80 30.88 39.72 10.16 16.26 -4.56%
DY 3.30 4.31 3.05 2.02 5.07 1.02 1.90 9.62%
P/NAPS 1.16 1.21 0.99 1.15 0.79 3.18 1.41 -3.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 23/02/11 22/02/10 23/02/09 25/02/08 26/02/07 -
Price 2.02 2.40 2.03 1.55 0.66 1.58 1.24 -
P/RPS 1.28 1.61 1.09 1.20 0.67 1.90 2.60 -11.13%
P/EPS 8.22 6.07 3.66 3.44 2.41 7.98 12.10 -6.23%
EY 12.16 16.47 27.31 29.09 41.53 12.53 8.26 6.65%
DY 3.27 3.47 2.46 1.90 5.30 1.25 0.97 22.42%
P/NAPS 1.17 1.50 1.22 1.22 0.76 2.57 2.78 -13.42%

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