[CRESBLD] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.76%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 258,368 460,079 429,704 385,856 368,740 329,564 297,788 -9.04%
PBT 78,928 20,121 21,472 21,252 22,768 17,565 20,058 149.45%
Tax -9,792 -6,207 -7,184 -6,830 -6,784 -6,578 -5,933 39.70%
NP 69,136 13,914 14,288 14,422 15,984 10,987 14,125 188.55%
-
NP to SH 69,160 13,939 14,294 14,424 15,984 10,987 14,125 188.62%
-
Tax Rate 12.41% 30.85% 33.46% 32.14% 29.80% 37.45% 29.58% -
Total Cost 189,232 446,165 415,416 371,434 352,756 318,577 283,662 -23.67%
-
Net Worth 258,728 241,651 239,352 238,742 236,013 232,045 231,821 7.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,982 - - - 3,742 - -
Div Payout % - 35.75% - - - 34.06% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 258,728 241,651 239,352 238,742 236,013 232,045 231,821 7.60%
NOSH 124,388 124,562 124,662 124,344 124,874 124,755 124,635 -0.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.76% 3.02% 3.33% 3.74% 4.33% 3.33% 4.74% -
ROE 26.73% 5.77% 5.97% 6.04% 6.77% 4.73% 6.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 207.71 369.36 344.69 310.31 295.29 264.17 238.93 -8.92%
EPS 55.60 11.30 11.47 11.60 12.80 8.90 11.33 189.05%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.08 1.94 1.92 1.92 1.89 1.86 1.86 7.74%
Adjusted Per Share Value based on latest NOSH - 123,692
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 146.04 260.05 242.88 218.09 208.42 186.28 168.32 -9.03%
EPS 39.09 7.88 8.08 8.15 9.03 6.21 7.98 188.71%
DPS 0.00 2.82 0.00 0.00 0.00 2.12 0.00 -
NAPS 1.4624 1.3659 1.3529 1.3494 1.334 1.3116 1.3103 7.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.55 0.53 0.54 0.71 0.58 0.60 0.56 -
P/RPS 0.26 0.14 0.16 0.23 0.20 0.23 0.23 8.52%
P/EPS 0.99 4.74 4.71 6.12 4.53 6.81 4.94 -65.78%
EY 101.09 21.11 21.23 16.34 22.07 14.68 20.24 192.47%
DY 0.00 7.55 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.37 0.31 0.32 0.30 -9.10%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 -
Price 0.58 0.55 0.55 0.53 0.56 0.61 0.59 -
P/RPS 0.28 0.15 0.16 0.17 0.19 0.23 0.25 7.85%
P/EPS 1.04 4.91 4.80 4.57 4.38 6.93 5.21 -65.87%
EY 95.86 20.35 20.85 21.89 22.86 14.44 19.21 192.30%
DY 0.00 7.27 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.28 0.28 0.29 0.28 0.30 0.33 0.32 -8.52%

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