[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 18.34%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 342,570 324,176 318,266 298,962 226,034 235,592 253,006 22.45%
PBT 46,550 47,032 31,460 35,418 30,496 34,632 20,194 74.76%
Tax -14,956 -16,072 -11,426 -13,356 -11,852 -12,124 -8,454 46.42%
NP 31,594 30,960 20,034 22,062 18,644 22,508 11,740 93.82%
-
NP to SH 31,594 30,960 20,034 22,062 18,644 22,508 11,740 93.82%
-
Tax Rate 32.13% 34.17% 36.32% 37.71% 38.86% 35.01% 41.86% -
Total Cost 310,976 293,216 298,232 276,900 207,390 213,084 241,266 18.49%
-
Net Worth 196,228 186,742 178,646 173,986 167,069 159,431 152,760 18.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 6,118 - - - 4,560 -
Div Payout % - - 30.54% - - - 38.84% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 196,228 186,742 178,646 173,986 167,069 159,431 152,760 18.22%
NOSH 123,414 122,857 122,360 121,669 121,064 117,229 114,000 5.44%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.22% 9.55% 6.29% 7.38% 8.25% 9.55% 4.64% -
ROE 16.10% 16.58% 11.21% 12.68% 11.16% 14.12% 7.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 277.58 263.86 260.10 245.72 186.70 200.97 221.94 16.13%
EPS 25.60 25.20 16.40 18.13 15.40 19.20 10.30 83.79%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 1.59 1.52 1.46 1.43 1.38 1.36 1.34 12.11%
Adjusted Per Share Value based on latest NOSH - 124,568
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 193.63 183.23 179.89 168.98 127.76 133.16 143.00 22.46%
EPS 17.86 17.50 11.32 12.47 10.54 12.72 6.64 93.75%
DPS 0.00 0.00 3.46 0.00 0.00 0.00 2.58 -
NAPS 1.1091 1.0555 1.0098 0.9834 0.9443 0.9011 0.8634 18.22%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.78 0.78 0.73 0.79 0.75 0.62 -
P/RPS 0.31 0.30 0.30 0.30 0.42 0.37 0.28 7.04%
P/EPS 3.32 3.10 4.76 4.03 5.13 3.91 6.02 -32.82%
EY 30.12 32.31 20.99 24.84 19.49 25.60 16.61 48.86%
DY 0.00 0.00 6.41 0.00 0.00 0.00 6.45 -
P/NAPS 0.53 0.51 0.53 0.51 0.57 0.55 0.46 9.93%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 -
Price 0.83 0.82 0.88 0.79 0.75 0.81 0.70 -
P/RPS 0.30 0.31 0.34 0.32 0.40 0.40 0.32 -4.22%
P/EPS 3.24 3.25 5.37 4.36 4.87 4.22 6.80 -39.07%
EY 30.84 30.73 18.61 22.95 20.53 23.70 14.71 64.03%
DY 0.00 0.00 5.68 0.00 0.00 0.00 5.71 -
P/NAPS 0.52 0.54 0.60 0.55 0.54 0.60 0.52 0.00%

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