[CRESBLD] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -40.08%
YoY- 187.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 469,540 499,849 497,000 373,116 258,368 460,079 429,704 6.08%
PBT 24,948 37,350 45,200 51,912 78,928 20,121 21,472 10.51%
Tax -7,012 -7,935 -9,524 -10,496 -9,792 -6,207 -7,184 -1.60%
NP 17,936 29,415 35,676 41,416 69,136 13,914 14,288 16.35%
-
NP to SH 19,900 30,424 36,404 41,438 69,160 13,939 14,294 24.65%
-
Tax Rate 28.11% 21.24% 21.07% 20.22% 12.41% 30.85% 33.46% -
Total Cost 451,604 470,434 461,324 331,700 189,232 446,165 415,416 5.72%
-
Net Worth 273,625 265,900 264,342 261,778 258,728 241,651 239,352 9.32%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 6,183 - - - 4,982 - -
Div Payout % - 20.33% - - - 35.75% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 273,625 265,900 264,342 261,778 258,728 241,651 239,352 9.32%
NOSH 124,375 123,674 124,104 124,065 124,388 124,562 124,662 -0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.82% 5.88% 7.18% 11.10% 26.76% 3.02% 3.33% -
ROE 7.27% 11.44% 13.77% 15.83% 26.73% 5.77% 5.97% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 377.52 404.16 400.47 300.74 207.71 369.36 344.69 6.24%
EPS 16.00 24.60 29.33 33.40 55.60 11.30 11.47 24.81%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.20 2.15 2.13 2.11 2.08 1.94 1.92 9.49%
Adjusted Per Share Value based on latest NOSH - 122,464
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 265.39 282.53 280.92 210.89 146.04 260.05 242.88 6.08%
EPS 11.25 17.20 20.58 23.42 39.09 7.88 8.08 24.66%
DPS 0.00 3.50 0.00 0.00 0.00 2.82 0.00 -
NAPS 1.5466 1.5029 1.4941 1.4796 1.4624 1.3659 1.3529 9.32%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.61 0.50 0.68 0.60 0.55 0.53 0.54 -
P/RPS 0.16 0.12 0.17 0.20 0.26 0.14 0.16 0.00%
P/EPS 3.81 2.03 2.32 1.80 0.99 4.74 4.71 -13.17%
EY 26.23 49.20 43.14 55.67 101.09 21.11 21.23 15.12%
DY 0.00 10.00 0.00 0.00 0.00 7.55 0.00 -
P/NAPS 0.28 0.23 0.32 0.28 0.26 0.27 0.28 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 27/02/12 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 -
Price 0.81 0.60 0.47 0.52 0.58 0.55 0.55 -
P/RPS 0.21 0.15 0.12 0.17 0.28 0.15 0.16 19.85%
P/EPS 5.06 2.44 1.60 1.56 1.04 4.91 4.80 3.57%
EY 19.75 41.00 62.41 64.23 95.86 20.35 20.85 -3.54%
DY 0.00 8.33 0.00 0.00 0.00 7.27 0.00 -
P/NAPS 0.37 0.28 0.22 0.25 0.28 0.28 0.29 17.61%

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