[COASTAL] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.55%
YoY- 72.27%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 700,407 796,153 689,943 527,059 336,421 312,819 203,689 22.83%
PBT 118,064 166,340 212,764 179,043 102,709 75,030 48,233 16.07%
Tax 870 -719 900 -788 763 91 -5,742 -
NP 118,934 165,621 213,664 178,255 103,472 75,121 42,491 18.69%
-
NP to SH 118,934 165,621 213,664 178,255 103,472 75,121 42,512 18.68%
-
Tax Rate -0.74% 0.43% -0.42% 0.44% -0.74% -0.12% 11.90% -
Total Cost 581,473 630,532 476,279 348,804 232,949 237,698 161,198 23.81%
-
Net Worth 860,169 780,419 649,913 487,346 345,152 232,281 165,853 31.53%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 27,049 38,633 38,050 10,623 12,289 6,931 4,005 37.44%
Div Payout % 22.74% 23.33% 17.81% 5.96% 11.88% 9.23% 9.42% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 860,169 780,419 649,913 487,346 345,152 232,281 165,853 31.53%
NOSH 482,996 482,872 362,351 362,393 352,808 350,401 339,237 6.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 16.98% 20.80% 30.97% 33.82% 30.76% 24.01% 20.86% -
ROE 13.83% 21.22% 32.88% 36.58% 29.98% 32.34% 25.63% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 145.01 164.88 190.41 145.44 95.36 89.27 60.04 15.81%
EPS 24.62 34.30 58.97 49.19 29.33 21.44 12.53 11.90%
DPS 5.60 8.00 10.50 2.93 3.50 2.00 1.20 29.24%
NAPS 1.7809 1.6162 1.7936 1.3448 0.9783 0.6629 0.4889 24.01%
Adjusted Per Share Value based on latest NOSH - 362,393
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 127.37 144.79 125.47 95.85 61.18 56.89 37.04 22.83%
EPS 21.63 30.12 38.86 32.42 18.82 13.66 7.73 18.68%
DPS 4.92 7.03 6.92 1.93 2.23 1.26 0.73 37.39%
NAPS 1.5643 1.4192 1.1819 0.8863 0.6277 0.4224 0.3016 31.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.99 1.99 2.27 1.82 0.68 1.51 1.44 -
P/RPS 1.37 1.21 1.19 1.25 0.71 1.69 2.40 -8.91%
P/EPS 8.08 5.80 3.85 3.70 2.32 7.04 11.49 -5.69%
EY 12.37 17.24 25.98 27.03 43.13 14.20 8.70 6.03%
DY 2.81 4.02 4.63 1.61 5.15 1.32 0.83 22.51%
P/NAPS 1.12 1.23 1.27 1.35 0.70 2.28 2.95 -14.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 24/05/12 27/05/11 25/05/10 26/05/09 22/05/08 24/05/07 -
Price 2.18 1.88 2.72 1.56 1.16 1.78 1.66 -
P/RPS 1.50 1.14 1.43 1.07 1.22 1.99 2.76 -9.65%
P/EPS 8.85 5.48 4.61 3.17 3.96 8.30 13.25 -6.49%
EY 11.30 18.24 21.68 31.53 25.28 12.04 7.55 6.94%
DY 2.57 4.26 3.86 1.88 3.02 1.12 0.72 23.59%
P/NAPS 1.22 1.16 1.52 1.16 1.19 2.69 3.40 -15.68%

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