[CRESBLD] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 7.07%
YoY- 60.1%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 207,076 283,944 284,857 237,234 245,712 207,392 203,446 1.18%
PBT 21,124 27,953 49,994 34,332 37,992 30,045 43,780 -38.45%
Tax -5,244 -15,230 -18,465 -13,212 -20,040 -10,067 -18,429 -56.70%
NP 15,880 12,723 31,529 21,120 17,952 19,978 25,350 -26.76%
-
NP to SH 10,180 10,411 28,289 16,788 15,680 20,756 9,893 1.92%
-
Tax Rate 24.82% 54.48% 36.93% 38.48% 52.75% 33.51% 42.09% -
Total Cost 191,196 271,221 253,328 216,114 227,760 187,414 178,096 4.84%
-
Net Worth 398,632 404,305 395,939 386,782 387,099 381,067 362,934 6.44%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 7,031 - - - 6,080 - -
Div Payout % - 67.54% - - - 29.30% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 398,632 404,305 395,939 386,782 387,099 381,067 362,934 6.44%
NOSH 176,921 176,921 167,062 164,588 163,333 162,156 161,304 6.34%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.67% 4.48% 11.07% 8.90% 7.31% 9.63% 12.46% -
ROE 2.55% 2.58% 7.14% 4.34% 4.05% 5.45% 2.73% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 121.04 161.53 170.51 144.14 150.44 127.90 126.13 -2.70%
EPS 6.00 6.20 16.93 10.20 9.60 12.80 6.13 -1.41%
DPS 0.00 4.00 0.00 0.00 0.00 3.75 0.00 -
NAPS 2.33 2.30 2.37 2.35 2.37 2.35 2.25 2.35%
Adjusted Per Share Value based on latest NOSH - 165,703
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 117.04 160.49 161.01 134.09 138.88 117.22 114.99 1.18%
EPS 5.75 5.88 15.99 9.49 8.86 11.73 5.59 1.89%
DPS 0.00 3.97 0.00 0.00 0.00 3.44 0.00 -
NAPS 2.2532 2.2852 2.2379 2.1862 2.188 2.1539 2.0514 6.44%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.85 1.02 0.98 1.14 1.17 1.35 1.49 -
P/RPS 0.70 0.63 0.57 0.79 0.78 1.06 1.18 -29.37%
P/EPS 14.29 17.22 5.79 11.18 12.19 10.55 24.29 -29.76%
EY 7.00 5.81 17.28 8.95 8.21 9.48 4.12 42.34%
DY 0.00 3.92 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.36 0.44 0.41 0.49 0.49 0.57 0.66 -33.21%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 -
Price 0.95 0.91 1.00 0.98 1.19 1.23 1.26 -
P/RPS 0.78 0.56 0.59 0.68 0.79 0.96 1.00 -15.25%
P/EPS 15.97 15.36 5.91 9.61 12.40 9.61 20.54 -15.43%
EY 6.26 6.51 16.93 10.41 8.07 10.41 4.87 18.20%
DY 0.00 4.40 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.41 0.40 0.42 0.42 0.50 0.52 0.56 -18.75%

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