[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.92%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 226,034 235,592 253,006 238,376 233,786 213,800 266,291 -10.37%
PBT 30,496 34,632 20,194 21,042 25,688 29,520 25,293 13.32%
Tax -11,852 -12,124 -8,454 -8,153 -9,592 -9,020 -9,029 19.94%
NP 18,644 22,508 11,740 12,889 16,096 20,500 16,264 9.55%
-
NP to SH 18,644 22,508 11,740 12,889 16,096 20,500 16,264 9.55%
-
Tax Rate 38.86% 35.01% 41.86% 38.75% 37.34% 30.56% 35.70% -
Total Cost 207,390 213,084 241,266 225,486 217,690 193,300 250,027 -11.74%
-
Net Worth 167,069 159,431 152,760 83,795 84,401 81,123 145,730 9.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,560 3,032 4,534 - 4,554 -
Div Payout % - - 38.84% 23.53% 28.17% - 28.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 167,069 159,431 152,760 83,795 84,401 81,123 145,730 9.56%
NOSH 121,064 117,229 114,000 113,729 113,352 113,888 113,852 4.19%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.25% 9.55% 4.64% 5.41% 6.88% 9.59% 6.11% -
ROE 11.16% 14.12% 7.69% 15.38% 19.07% 25.27% 11.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 186.70 200.97 221.94 209.60 206.25 187.73 233.89 -13.98%
EPS 15.40 19.20 10.30 11.33 14.20 18.00 14.30 5.07%
DPS 0.00 0.00 4.00 2.67 4.00 0.00 4.00 -
NAPS 1.38 1.36 1.34 0.7368 0.7446 0.7123 1.28 5.15%
Adjusted Per Share Value based on latest NOSH - 114,014
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 127.76 133.16 143.00 134.74 132.14 120.84 150.51 -10.37%
EPS 10.54 12.72 6.64 7.29 9.10 11.59 9.19 9.59%
DPS 0.00 0.00 2.58 1.71 2.56 0.00 2.57 -
NAPS 0.9443 0.9011 0.8634 0.4736 0.4771 0.4585 0.8237 9.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.75 0.62 0.73 0.92 1.15 0.66 -
P/RPS 0.42 0.37 0.28 0.35 0.45 0.61 0.28 31.13%
P/EPS 5.13 3.91 6.02 6.44 6.48 6.39 4.62 7.25%
EY 19.49 25.60 16.61 15.53 15.43 15.65 21.64 -6.75%
DY 0.00 0.00 6.45 3.65 4.35 0.00 6.06 -
P/NAPS 0.57 0.55 0.46 0.99 1.24 1.61 0.52 6.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 -
Price 0.75 0.81 0.70 0.61 0.85 0.96 1.11 -
P/RPS 0.40 0.40 0.32 0.29 0.41 0.51 0.47 -10.21%
P/EPS 4.87 4.22 6.80 5.38 5.99 5.33 7.77 -26.82%
EY 20.53 23.70 14.71 18.58 16.71 18.75 12.87 36.64%
DY 0.00 0.00 5.71 4.37 4.71 0.00 3.60 -
P/NAPS 0.54 0.60 0.52 0.83 1.14 1.35 0.87 -27.29%

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