[COASTAL] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.82%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 761,588 764,372 719,134 675,255 466,079 347,125 290,363 17.41%
PBT 150,932 117,326 191,636 200,169 163,372 96,336 71,033 13.37%
Tax 690 1,262 -682 709 -657 324 -1,736 -
NP 151,622 118,588 190,954 200,878 162,715 96,660 69,297 13.92%
-
NP to SH 151,622 118,588 190,954 200,878 162,715 96,660 69,297 13.92%
-
Tax Rate -0.46% -1.08% 0.36% -0.35% 0.40% -0.34% 2.44% -
Total Cost 609,966 645,784 528,180 474,377 303,364 250,465 221,066 18.41%
-
Net Worth 1,008,085 834,074 770,528 602,399 458,045 307,895 214,779 29.36%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 28,013 31,875 40,213 18,121 10,623 12,289 6,931 26.18%
Div Payout % 18.48% 26.88% 21.06% 9.02% 6.53% 12.71% 10.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,008,085 834,074 770,528 602,399 458,045 307,895 214,779 29.36%
NOSH 483,007 482,738 483,089 362,389 360,921 352,646 349,917 5.51%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 19.91% 15.51% 26.55% 29.75% 34.91% 27.85% 23.87% -
ROE 15.04% 14.22% 24.78% 33.35% 35.52% 31.39% 32.26% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 157.68 158.34 148.86 186.33 129.14 98.43 82.98 11.28%
EPS 31.39 24.57 39.53 55.43 45.08 27.41 19.80 7.97%
DPS 5.80 6.60 8.32 5.00 2.94 3.50 1.98 19.59%
NAPS 2.0871 1.7278 1.595 1.6623 1.2691 0.8731 0.6138 22.60%
Adjusted Per Share Value based on latest NOSH - 362,389
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 138.50 139.01 130.78 122.80 84.76 63.13 52.80 17.41%
EPS 27.57 21.57 34.73 36.53 29.59 17.58 12.60 13.92%
DPS 5.09 5.80 7.31 3.30 1.93 2.23 1.26 26.17%
NAPS 1.8333 1.5168 1.4013 1.0955 0.833 0.5599 0.3906 29.36%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.43 2.00 1.93 1.64 1.46 0.69 1.95 -
P/RPS 2.18 1.26 1.30 0.88 1.13 0.70 2.35 -1.24%
P/EPS 10.93 8.14 4.88 2.96 3.24 2.52 9.85 1.74%
EY 9.15 12.28 20.48 33.80 30.88 39.72 10.16 -1.72%
DY 1.69 3.30 4.31 3.05 2.02 5.07 1.02 8.77%
P/NAPS 1.64 1.16 1.21 0.99 1.15 0.79 3.18 -10.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 25/02/13 24/02/12 23/02/11 22/02/10 23/02/09 25/02/08 -
Price 4.43 2.02 2.40 2.03 1.55 0.66 1.58 -
P/RPS 2.81 1.28 1.61 1.09 1.20 0.67 1.90 6.73%
P/EPS 14.11 8.22 6.07 3.66 3.44 2.41 7.98 9.95%
EY 7.09 12.16 16.47 27.31 29.09 41.53 12.53 -9.04%
DY 1.31 3.27 3.47 2.46 1.90 5.30 1.25 0.78%
P/NAPS 2.12 1.17 1.50 1.22 1.22 0.76 2.57 -3.15%

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