[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -21.44%
YoY- -7.74%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 233,786 213,800 266,291 261,194 263,540 225,188 194,074 13.22%
PBT 25,688 29,520 25,293 22,990 28,834 25,472 26,220 -1.35%
Tax -9,592 -9,020 -9,029 -7,764 -9,472 -8,140 -11,023 -8.86%
NP 16,096 20,500 16,264 15,226 19,362 17,332 15,197 3.90%
-
NP to SH 16,096 20,500 16,264 15,192 19,338 17,284 17,210 -4.36%
-
Tax Rate 37.34% 30.56% 35.70% 33.77% 32.85% 31.96% 42.04% -
Total Cost 217,690 193,300 250,027 245,968 244,178 207,856 178,877 14.00%
-
Net Worth 84,401 81,123 145,730 69,759 69,707 63,575 47,802 46.13%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,534 - 4,554 - - - 3,761 13.28%
Div Payout % 28.17% - 28.00% - - - 21.86% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 84,401 81,123 145,730 69,759 69,707 63,575 47,802 46.13%
NOSH 113,352 113,888 113,852 113,486 113,752 113,710 94,043 13.27%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.88% 9.59% 6.11% 5.83% 7.35% 7.70% 7.83% -
ROE 19.07% 25.27% 11.16% 21.78% 27.74% 27.19% 36.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 206.25 187.73 233.89 230.16 231.68 198.04 206.37 -0.03%
EPS 14.20 18.00 14.30 13.39 17.00 15.20 18.30 -15.57%
DPS 4.00 0.00 4.00 0.00 0.00 0.00 4.00 0.00%
NAPS 0.7446 0.7123 1.28 0.6147 0.6128 0.5591 0.5083 29.01%
Adjusted Per Share Value based on latest NOSH - 112,745
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 132.14 120.84 150.51 147.63 148.96 127.28 109.69 13.22%
EPS 9.10 11.59 9.19 8.59 10.93 9.77 9.73 -4.36%
DPS 2.56 0.00 2.57 0.00 0.00 0.00 2.13 13.05%
NAPS 0.4771 0.4585 0.8237 0.3943 0.394 0.3593 0.2702 46.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.92 1.15 0.66 0.80 1.04 1.19 1.07 -
P/RPS 0.45 0.61 0.28 0.35 0.45 0.60 0.52 -9.19%
P/EPS 6.48 6.39 4.62 5.98 6.12 7.83 5.85 7.06%
EY 15.43 15.65 21.64 16.73 16.35 12.77 17.10 -6.62%
DY 4.35 0.00 6.06 0.00 0.00 0.00 3.74 10.60%
P/NAPS 1.24 1.61 0.52 1.30 1.70 2.13 2.11 -29.86%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 -
Price 0.85 0.96 1.11 0.78 0.90 0.96 1.15 -
P/RPS 0.41 0.51 0.47 0.34 0.39 0.48 0.56 -18.78%
P/EPS 5.99 5.33 7.77 5.83 5.29 6.32 6.28 -3.10%
EY 16.71 18.75 12.87 17.16 18.89 15.83 15.91 3.32%
DY 4.71 0.00 3.60 0.00 0.00 0.00 3.48 22.37%
P/NAPS 1.14 1.35 0.87 1.27 1.47 1.72 2.26 -36.65%

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