[COASTAL] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[COASTAL] COASTAL CONTRACTS BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 6.37%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
COASTAL's Result
COASTAL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 817,405 700,407 796,153 689,943 527,059 336,421 312,819 17.35%
PBT 169,612 118,064 166,340 212,764 179,043 102,709 75,030 14.55%
Tax 63 870 -719 900 -788 763 91 -5.94%
NP 169,675 118,934 165,621 213,664 178,255 103,472 75,121 14.53%
-
NP to SH 169,675 118,934 165,621 213,664 178,255 103,472 75,121 14.53%
-
Tax Rate -0.04% -0.74% 0.43% -0.42% 0.44% -0.74% -0.12% -
Total Cost 647,730 581,473 630,532 476,279 348,804 232,949 237,698 18.17%
-
Net Worth 1,140,377 860,169 780,419 649,913 487,346 345,152 232,281 30.35%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 31,053 27,049 38,633 38,050 10,623 12,289 6,931 28.38%
Div Payout % 18.30% 22.74% 23.33% 17.81% 5.96% 11.88% 9.23% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,140,377 860,169 780,419 649,913 487,346 345,152 232,281 30.35%
NOSH 487,195 482,996 482,872 362,351 362,393 352,808 350,401 5.64%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 20.76% 16.98% 20.80% 30.97% 33.82% 30.76% 24.01% -
ROE 14.88% 13.83% 21.22% 32.88% 36.58% 29.98% 32.34% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 167.78 145.01 164.88 190.41 145.44 95.36 89.27 11.08%
EPS 34.83 24.62 34.30 58.97 49.19 29.33 21.44 8.41%
DPS 6.40 5.60 8.00 10.50 2.93 3.50 2.00 21.38%
NAPS 2.3407 1.7809 1.6162 1.7936 1.3448 0.9783 0.6629 23.38%
Adjusted Per Share Value based on latest NOSH - 362,351
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 148.68 127.40 144.82 125.50 95.87 61.19 56.90 17.35%
EPS 30.86 21.63 30.13 38.86 32.42 18.82 13.66 14.54%
DPS 5.65 4.92 7.03 6.92 1.93 2.24 1.26 28.39%
NAPS 2.0743 1.5646 1.4195 1.1822 0.8865 0.6278 0.4225 30.35%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 5.05 1.99 1.99 2.27 1.82 0.68 1.51 -
P/RPS 3.01 1.37 1.21 1.19 1.25 0.71 1.69 10.09%
P/EPS 14.50 8.08 5.80 3.85 3.70 2.32 7.04 12.79%
EY 6.90 12.37 17.24 25.98 27.03 43.13 14.20 -11.32%
DY 1.27 2.81 4.02 4.63 1.61 5.15 1.32 -0.64%
P/NAPS 2.16 1.12 1.23 1.27 1.35 0.70 2.28 -0.89%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 28/05/13 24/05/12 27/05/11 25/05/10 26/05/09 22/05/08 -
Price 4.84 2.18 1.88 2.72 1.56 1.16 1.78 -
P/RPS 2.88 1.50 1.14 1.43 1.07 1.22 1.99 6.35%
P/EPS 13.90 8.85 5.48 4.61 3.17 3.96 8.30 8.96%
EY 7.20 11.30 18.24 21.68 31.53 25.28 12.04 -8.20%
DY 1.32 2.57 4.26 3.86 1.88 3.02 1.12 2.77%
P/NAPS 2.07 1.22 1.16 1.52 1.16 1.19 2.69 -4.27%

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