[CRESBLD] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 11.88%
YoY- 20.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 213,800 266,291 261,194 263,540 225,188 194,074 190,694 7.91%
PBT 29,520 25,293 22,990 28,834 25,472 26,220 25,058 11.53%
Tax -9,020 -9,029 -7,764 -9,472 -8,140 -11,023 -11,276 -13.81%
NP 20,500 16,264 15,226 19,362 17,332 15,197 13,782 30.27%
-
NP to SH 20,500 16,264 15,192 19,338 17,284 17,210 16,466 15.71%
-
Tax Rate 30.56% 35.70% 33.77% 32.85% 31.96% 42.04% 45.00% -
Total Cost 193,300 250,027 245,968 244,178 207,856 178,877 176,912 6.07%
-
Net Worth 81,123 145,730 69,759 69,707 63,575 47,802 32,173 85.15%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,554 - - - 3,761 2,421 -
Div Payout % - 28.00% - - - 21.86% 14.71% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 81,123 145,730 69,759 69,707 63,575 47,802 32,173 85.15%
NOSH 113,888 113,852 113,486 113,752 113,710 94,043 90,808 16.28%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.59% 6.11% 5.83% 7.35% 7.70% 7.83% 7.23% -
ROE 25.27% 11.16% 21.78% 27.74% 27.19% 36.00% 51.18% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 187.73 233.89 230.16 231.68 198.04 206.37 210.00 -7.19%
EPS 18.00 14.30 13.39 17.00 15.20 18.30 18.13 -0.47%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 2.67 -
NAPS 0.7123 1.28 0.6147 0.6128 0.5591 0.5083 0.3543 59.22%
Adjusted Per Share Value based on latest NOSH - 113,787
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 120.84 150.51 147.63 148.96 127.28 109.69 107.78 7.91%
EPS 11.59 9.19 8.59 10.93 9.77 9.73 9.31 15.70%
DPS 0.00 2.57 0.00 0.00 0.00 2.13 1.37 -
NAPS 0.4585 0.8237 0.3943 0.394 0.3593 0.2702 0.1819 85.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.15 0.66 0.80 1.04 1.19 1.07 0.98 -
P/RPS 0.61 0.28 0.35 0.45 0.60 0.52 0.47 18.96%
P/EPS 6.39 4.62 5.98 6.12 7.83 5.85 5.40 11.86%
EY 15.65 21.64 16.73 16.35 12.77 17.10 18.50 -10.54%
DY 0.00 6.06 0.00 0.00 0.00 3.74 2.72 -
P/NAPS 1.61 0.52 1.30 1.70 2.13 2.11 2.77 -30.33%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 -
Price 0.96 1.11 0.78 0.90 0.96 1.15 1.08 -
P/RPS 0.51 0.47 0.34 0.39 0.48 0.56 0.51 0.00%
P/EPS 5.33 7.77 5.83 5.29 6.32 6.28 5.96 -7.17%
EY 18.75 12.87 17.16 18.89 15.83 15.91 16.79 7.63%
DY 0.00 3.60 0.00 0.00 0.00 3.48 2.47 -
P/NAPS 1.35 0.87 1.27 1.47 1.72 2.26 3.05 -41.89%

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