[COASTAL] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 7.05%
YoY- 37.74%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 796,153 689,943 527,059 336,421 312,819 203,689 97,372 41.89%
PBT 166,340 212,764 179,043 102,709 75,030 48,233 19,259 43.19%
Tax -719 900 -788 763 91 -5,742 -578 3.70%
NP 165,621 213,664 178,255 103,472 75,121 42,491 18,681 43.81%
-
NP to SH 165,621 213,664 178,255 103,472 75,121 42,512 18,694 43.79%
-
Tax Rate 0.43% -0.42% 0.44% -0.74% -0.12% 11.90% 3.00% -
Total Cost 630,532 476,279 348,804 232,949 237,698 161,198 78,691 41.41%
-
Net Worth 780,419 649,913 487,346 345,152 232,281 165,853 126,635 35.36%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 38,633 38,050 10,623 12,289 6,931 4,005 4,010 45.82%
Div Payout % 23.33% 17.81% 5.96% 11.88% 9.23% 9.42% 21.45% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 780,419 649,913 487,346 345,152 232,281 165,853 126,635 35.36%
NOSH 482,872 362,351 362,393 352,808 350,401 339,237 334,396 6.30%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.80% 30.97% 33.82% 30.76% 24.01% 20.86% 19.19% -
ROE 21.22% 32.88% 36.58% 29.98% 32.34% 25.63% 14.76% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 164.88 190.41 145.44 95.36 89.27 60.04 29.12 33.46%
EPS 34.30 58.97 49.19 29.33 21.44 12.53 5.59 35.26%
DPS 8.00 10.50 2.93 3.50 2.00 1.20 1.20 37.14%
NAPS 1.6162 1.7936 1.3448 0.9783 0.6629 0.4889 0.3787 27.33%
Adjusted Per Share Value based on latest NOSH - 352,808
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 144.79 125.47 95.85 61.18 56.89 37.04 17.71 41.88%
EPS 30.12 38.86 32.42 18.82 13.66 7.73 3.40 43.79%
DPS 7.03 6.92 1.93 2.23 1.26 0.73 0.73 45.81%
NAPS 1.4193 1.1819 0.8863 0.6277 0.4224 0.3016 0.2303 35.36%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.99 2.27 1.82 0.68 1.51 1.44 0.31 -
P/RPS 1.21 1.19 1.25 0.71 1.69 2.40 1.06 2.22%
P/EPS 5.80 3.85 3.70 2.32 7.04 11.49 5.55 0.73%
EY 17.24 25.98 27.03 43.13 14.20 8.70 18.03 -0.74%
DY 4.02 4.63 1.61 5.15 1.32 0.83 3.87 0.63%
P/NAPS 1.23 1.27 1.35 0.70 2.28 2.95 0.82 6.98%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 25/05/10 26/05/09 22/05/08 24/05/07 26/05/06 -
Price 1.88 2.72 1.56 1.16 1.78 1.66 0.33 -
P/RPS 1.14 1.43 1.07 1.22 1.99 2.76 1.13 0.14%
P/EPS 5.48 4.61 3.17 3.96 8.30 13.25 5.90 -1.22%
EY 18.24 21.68 31.53 25.28 12.04 7.55 16.94 1.23%
DY 4.26 3.86 1.88 3.02 1.12 0.72 3.64 2.65%
P/NAPS 1.16 1.52 1.16 1.19 2.69 3.40 0.87 4.90%

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