[CRESBLD] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 8.36%
YoY- 123.19%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 497,184 498,979 457,261 411,420 380,112 282,197 240,181 62.49%
PBT 49,876 45,460 40,672 43,026 39,888 25,915 20,386 81.66%
Tax -16,896 -16,333 -11,620 -14,552 -13,556 -10,927 -3,786 171.30%
NP 32,980 29,127 29,052 28,474 26,332 14,988 16,600 58.10%
-
NP to SH 30,548 27,872 27,036 26,756 24,692 13,212 13,204 75.01%
-
Tax Rate 33.88% 35.93% 28.57% 33.82% 33.99% 42.16% 18.57% -
Total Cost 464,204 469,852 428,209 382,946 353,780 267,209 223,581 62.82%
-
Net Worth 431,850 425,023 416,488 416,488 409,248 402,427 399,016 5.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 6,827 - - - 6,820 - -
Div Payout % - 24.50% - - - 51.63% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 431,850 425,023 416,488 416,488 409,248 402,427 399,016 5.41%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.63% 5.84% 6.35% 6.92% 6.93% 5.31% 6.91% -
ROE 7.07% 6.56% 6.49% 6.42% 6.03% 3.28% 3.31% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 291.28 292.33 267.89 241.03 222.91 165.49 140.85 62.39%
EPS 18.00 16.30 15.87 15.60 14.40 7.70 7.73 75.77%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.53 2.49 2.44 2.44 2.40 2.36 2.34 5.34%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 281.02 282.03 258.45 232.54 214.85 159.50 135.76 62.49%
EPS 17.27 15.75 15.28 15.12 13.96 7.47 7.46 75.08%
DPS 0.00 3.86 0.00 0.00 0.00 3.86 0.00 -
NAPS 2.4409 2.4023 2.3541 2.3541 2.3132 2.2746 2.2553 5.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.92 0.905 1.05 1.07 0.945 0.91 0.88 -
P/RPS 0.32 0.31 0.39 0.44 0.42 0.55 0.62 -35.68%
P/EPS 5.14 5.54 6.63 6.83 6.53 11.74 11.36 -41.09%
EY 19.45 18.04 15.08 14.65 15.32 8.51 8.80 69.75%
DY 0.00 4.42 0.00 0.00 0.00 4.40 0.00 -
P/NAPS 0.36 0.36 0.43 0.44 0.39 0.39 0.38 -3.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 -
Price 0.905 0.99 1.05 1.19 0.975 0.955 0.91 -
P/RPS 0.31 0.34 0.39 0.49 0.44 0.58 0.65 -38.98%
P/EPS 5.06 6.06 6.63 7.59 6.73 12.33 11.75 -43.00%
EY 19.78 16.49 15.08 13.17 14.85 8.11 8.51 75.55%
DY 0.00 4.04 0.00 0.00 0.00 4.19 0.00 -
P/NAPS 0.36 0.40 0.43 0.49 0.41 0.40 0.39 -5.20%

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