[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

Coastal 1st Quarter 2010.pdf

Latest QR

Upcoming QR

COASTAL's Result

COASTAL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
TTM Result
Revenue	700,407	796,153	689,943	527,059	336,421	312,819	203,689	22.83%
YoY %	-12.03%	15.39%	30.90%	56.67%	7.54%	53.58%	-	-
Horiz. %	343.86%	390.87%	338.72%	258.76%	165.16%	153.58%	100.00%	-
PBT	118,064	166,340	212,764	179,043	102,709	75,030	48,233	16.07%
YoY %	-29.02%	-21.82%	18.83%	74.32%	36.89%	55.56%	-	-
Horiz. %	244.78%	344.87%	441.12%	371.20%	212.94%	155.56%	100.00%	-
Tax	870	-719	900	-788	763	91	-5,742	-
YoY %	221.00%	-179.89%	214.21%	-203.28%	738.46%	101.58%	-	-
Horiz. %	-15.15%	12.52%	-15.67%	13.72%	-13.29%	-1.58%	100.00%	-
NP	118,934	165,621	213,664	178,255	103,472	75,121	42,491	18.69%
YoY %	-28.19%	-22.49%	19.86%	72.27%	37.74%	76.79%	-	-
Horiz. %	279.90%	389.78%	502.85%	419.51%	243.52%	176.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	118,934	165,621	213,664	178,255	103,472	75,121	42,512	18.68%
YoY %	-28.19%	-22.49%	19.86%	72.27%	37.74%	76.71%	-	-
Horiz. %	279.77%	389.59%	502.60%	419.31%	243.39%	176.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.74%	0.43%	-0.42%	0.44%	-0.74%	-0.12%	11.90%	-
YoY %	-272.09%	202.38%	-195.45%	159.46%	-516.67%	-101.01%	-	-
Horiz. %	-6.22%	3.61%	-3.53%	3.70%	-6.22%	-1.01%	100.00%	-
Total Cost	581,473	630,532	476,279	348,804	232,949	237,698	161,198	23.81%
YoY %	-7.78%	32.39%	36.55%	49.73%	-2.00%	47.46%	-	-
Horiz. %	360.72%	391.15%	295.46%	216.38%	144.51%	147.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	860,169	780,419	649,913	487,346	345,152	232,281	165,853	31.53%
YoY %	10.22%	20.08%	33.36%	41.20%	48.59%	40.05%	-	-
Horiz. %	518.63%	470.55%	391.86%	293.84%	208.11%	140.05%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	27,049	38,633	38,050	10,623	12,289	6,931	4,005	37.44%
YoY %	-29.98%	1.53%	258.19%	-13.56%	77.30%	73.06%	-	-
Horiz. %	675.38%	964.62%	950.06%	265.24%	306.84%	173.06%	100.00%	-
Div Payout %	22.74%	23.33%	17.81%	5.96%	11.88%	9.23%	9.42%	-
YoY %	-2.53%	30.99%	198.83%	-49.83%	28.71%	-2.02%	-	-
Horiz. %	241.40%	247.66%	189.07%	63.27%	126.11%	97.98%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	860,169	780,419	649,913	487,346	345,152	232,281	165,853	31.53%
YoY %	10.22%	20.08%	33.36%	41.20%	48.59%	40.05%	-	-
Horiz. %	518.63%	470.55%	391.86%	293.84%	208.11%	140.05%	100.00%	-
NOSH	482,996	482,872	362,351	362,393	352,808	350,401	339,237	6.05%
YoY %	0.03%	33.26%	-0.01%	2.72%	0.69%	3.29%	-	-
Horiz. %	142.38%	142.34%	106.81%	106.83%	104.00%	103.29%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	16.98%	20.80%	30.97%	33.82%	30.76%	24.01%	20.86%	-
YoY %	-18.37%	-32.84%	-8.43%	9.95%	28.11%	15.10%	-	-
Horiz. %	81.40%	99.71%	148.47%	162.13%	147.46%	115.10%	100.00%	-
ROE	13.83%	21.22%	32.88%	36.58%	29.98%	32.34%	25.63%	-
YoY %	-34.83%	-35.46%	-10.11%	22.01%	-7.30%	26.18%	-	-
Horiz. %	53.96%	82.79%	128.29%	142.72%	116.97%	126.18%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	145.01	164.88	190.41	145.44	95.36	89.27	60.04	15.81%
YoY %	-12.05%	-13.41%	30.92%	52.52%	6.82%	48.68%	-	-
Horiz. %	241.52%	274.62%	317.14%	242.24%	158.83%	148.68%	100.00%	-
EPS	24.62	34.30	58.97	49.19	29.33	21.44	12.53	11.90%
YoY %	-28.22%	-41.83%	19.88%	67.71%	36.80%	71.11%	-	-
Horiz. %	196.49%	273.74%	470.63%	392.58%	234.08%	171.11%	100.00%	-
DPS	5.60	8.00	10.50	2.93	3.50	2.00	1.20	29.24%
YoY %	-30.00%	-23.81%	258.36%	-16.29%	75.00%	66.67%	-	-
Horiz. %	466.67%	666.67%	875.00%	244.17%	291.67%	166.67%	100.00%	-
NAPS	1.7809	1.6162	1.7936	1.3448	0.9783	0.6629	0.4889	24.01%
YoY %	10.19%	-9.89%	33.37%	37.46%	47.58%	35.59%	-	-
Horiz. %	364.27%	330.58%	366.86%	275.07%	200.10%	135.59%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 362,393
RPS	127.40	144.82	125.50	95.87	61.19	56.90	37.05	22.83%
YoY %	-12.03%	15.39%	30.91%	56.68%	7.54%	53.58%	-	-
Horiz. %	343.86%	390.88%	338.73%	258.76%	165.16%	153.58%	100.00%	-
EPS	21.63	30.13	38.86	32.42	18.82	13.66	7.73	18.68%
YoY %	-28.21%	-22.47%	19.86%	72.26%	37.77%	76.71%	-	-
Horiz. %	279.82%	389.78%	502.72%	419.40%	243.47%	176.71%	100.00%	-
DPS	4.92	7.03	6.92	1.93	2.24	1.26	0.73	37.39%
YoY %	-30.01%	1.59%	258.55%	-13.84%	77.78%	72.60%	-	-
Horiz. %	673.97%	963.01%	947.95%	264.38%	306.85%	172.60%	100.00%	-
NAPS	1.5646	1.4195	1.1822	0.8865	0.6278	0.4225	0.3017	31.53%
YoY %	10.22%	20.07%	33.36%	41.21%	48.59%	40.04%	-	-
Horiz. %	518.59%	470.50%	391.85%	293.83%	208.09%	140.04%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	13.22%	1.68%	-4.80%	76.06%	-57.99%	-29.58%	-	-
Horiz. %	57.08%	50.42%	49.58%	52.08%	29.58%	70.42%	100.00%	-
P/EPS	8.08	5.80	3.85	3.70	2.32	7.04	11.49	-5.69%
YoY %	39.31%	50.65%	4.05%	59.48%	-67.05%	-38.73%	-	-
Horiz. %	70.32%	50.48%	33.51%	32.20%	20.19%	61.27%	100.00%	-
EY	12.37	17.24	25.98	27.03	43.13	14.20	8.70	6.03%
YoY %	-28.25%	-33.64%	-3.88%	-37.33%	203.73%	63.22%	-	-
Horiz. %	142.18%	198.16%	298.62%	310.69%	495.75%	163.22%	100.00%	-
DY	2.81	4.02	4.63	1.61	5.15	1.32	0.83	22.51%
YoY %	-30.10%	-13.17%	187.58%	-68.74%	290.15%	59.04%	-	-
Horiz. %	338.55%	484.34%	557.83%	193.98%	620.48%	159.04%	100.00%	-
P/NAPS	1.12	1.23	1.27	1.35	0.70	2.28	2.95	-14.89%
YoY %	-8.94%	-3.15%	-5.93%	92.86%	-69.30%	-22.71%	-	-
Horiz. %	37.97%	41.69%	43.05%	45.76%	23.73%	77.29%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	31.58%	-20.28%	33.64%	-12.30%	-38.69%	-27.90%	-	-
Horiz. %	54.35%	41.30%	51.81%	38.77%	44.20%	72.10%	100.00%	-
P/EPS	8.85	5.48	4.61	3.17	3.96	8.30	13.25	-6.49%
YoY %	61.50%	18.87%	45.43%	-19.95%	-52.29%	-37.36%	-	-
Horiz. %	66.79%	41.36%	34.79%	23.92%	29.89%	62.64%	100.00%	-
EY	11.30	18.24	21.68	31.53	25.28	12.04	7.55	6.94%
YoY %	-38.05%	-15.87%	-31.24%	24.72%	109.97%	59.47%	-	-
Horiz. %	149.67%	241.59%	287.15%	417.62%	334.83%	159.47%	100.00%	-
DY	2.57	4.26	3.86	1.88	3.02	1.12	0.72	23.59%
YoY %	-39.67%	10.36%	105.32%	-37.75%	169.64%	55.56%	-	-
Horiz. %	356.94%	591.67%	536.11%	261.11%	419.44%	155.56%	100.00%	-
P/NAPS	1.22	1.16	1.52	1.16	1.19	2.69	3.40	-15.68%
YoY %	5.17%	-23.68%	31.03%	-2.52%	-55.76%	-20.88%	-	-
Horiz. %	35.88%	34.12%	44.71%	34.12%	35.00%	79.12%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos