[CRESBLD] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -17.17%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 324,176 318,266 298,962 226,034 235,592 253,006 238,376 22.77%
PBT 47,032 31,460 35,418 30,496 34,632 20,194 21,042 71.03%
Tax -16,072 -11,426 -13,356 -11,852 -12,124 -8,454 -8,153 57.28%
NP 30,960 20,034 22,062 18,644 22,508 11,740 12,889 79.45%
-
NP to SH 30,960 20,034 22,062 18,644 22,508 11,740 12,889 79.45%
-
Tax Rate 34.17% 36.32% 37.71% 38.86% 35.01% 41.86% 38.75% -
Total Cost 293,216 298,232 276,900 207,390 213,084 241,266 225,486 19.15%
-
Net Worth 186,742 178,646 173,986 167,069 159,431 152,760 83,795 70.69%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,118 - - - 4,560 3,032 -
Div Payout % - 30.54% - - - 38.84% 23.53% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 186,742 178,646 173,986 167,069 159,431 152,760 83,795 70.69%
NOSH 122,857 122,360 121,669 121,064 117,229 114,000 113,729 5.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.55% 6.29% 7.38% 8.25% 9.55% 4.64% 5.41% -
ROE 16.58% 11.21% 12.68% 11.16% 14.12% 7.69% 15.38% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 263.86 260.10 245.72 186.70 200.97 221.94 209.60 16.60%
EPS 25.20 16.40 18.13 15.40 19.20 10.30 11.33 70.47%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 2.67 -
NAPS 1.52 1.46 1.43 1.38 1.36 1.34 0.7368 62.12%
Adjusted Per Share Value based on latest NOSH - 123,166
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 183.23 179.89 168.98 127.76 133.16 143.00 134.74 22.76%
EPS 17.50 11.32 12.47 10.54 12.72 6.64 7.29 79.37%
DPS 0.00 3.46 0.00 0.00 0.00 2.58 1.71 -
NAPS 1.0555 1.0098 0.9834 0.9443 0.9011 0.8634 0.4736 70.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.78 0.78 0.73 0.79 0.75 0.62 0.73 -
P/RPS 0.30 0.30 0.30 0.42 0.37 0.28 0.35 -9.77%
P/EPS 3.10 4.76 4.03 5.13 3.91 6.02 6.44 -38.60%
EY 32.31 20.99 24.84 19.49 25.60 16.61 15.53 63.04%
DY 0.00 6.41 0.00 0.00 0.00 6.45 3.65 -
P/NAPS 0.51 0.53 0.51 0.57 0.55 0.46 0.99 -35.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 -
Price 0.82 0.88 0.79 0.75 0.81 0.70 0.61 -
P/RPS 0.31 0.34 0.32 0.40 0.40 0.32 0.29 4.55%
P/EPS 3.25 5.37 4.36 4.87 4.22 6.80 5.38 -28.56%
EY 30.73 18.61 22.95 20.53 23.70 14.71 18.58 39.89%
DY 0.00 5.68 0.00 0.00 0.00 5.71 4.37 -
P/NAPS 0.54 0.60 0.55 0.54 0.60 0.52 0.83 -24.93%

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