[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.28%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 385,856 368,740 329,564 297,788 270,232 245,516 270,275 26.87%
PBT 21,252 22,768 17,565 20,058 20,984 17,012 18,607 9.29%
Tax -6,830 -6,784 -6,578 -5,933 -5,912 -3,820 -6,264 5.95%
NP 14,422 15,984 10,987 14,125 15,072 13,192 12,343 10.96%
-
NP to SH 14,424 15,984 10,987 14,125 15,072 13,192 12,343 10.97%
-
Tax Rate 32.14% 29.80% 37.45% 29.58% 28.17% 22.45% 33.66% -
Total Cost 371,434 352,756 318,577 283,662 255,160 232,324 257,932 27.60%
-
Net Worth 238,742 236,013 232,045 231,821 228,550 222,309 220,903 5.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,742 - - - 3,702 -
Div Payout % - - 34.06% - - - 30.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 238,742 236,013 232,045 231,821 228,550 222,309 220,903 5.32%
NOSH 124,344 124,874 124,755 124,635 123,540 122,148 123,410 0.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.74% 4.33% 3.33% 4.74% 5.58% 5.37% 4.57% -
ROE 6.04% 6.77% 4.73% 6.09% 6.59% 5.93% 5.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 310.31 295.29 264.17 238.93 218.74 201.00 219.01 26.23%
EPS 11.60 12.80 8.90 11.33 12.20 10.80 10.00 10.43%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 1.89 1.86 1.86 1.85 1.82 1.79 4.79%
Adjusted Per Share Value based on latest NOSH - 122,360
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 218.09 208.42 186.28 168.32 152.74 138.77 152.77 26.86%
EPS 8.15 9.03 6.21 7.98 8.52 7.46 6.98 10.91%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 2.09 -
NAPS 1.3494 1.334 1.3116 1.3103 1.2918 1.2565 1.2486 5.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.71 0.58 0.60 0.56 0.56 0.38 0.33 -
P/RPS 0.23 0.20 0.23 0.23 0.26 0.19 0.15 33.07%
P/EPS 6.12 4.53 6.81 4.94 4.59 3.52 3.30 51.11%
EY 16.34 22.07 14.68 20.24 21.79 28.42 30.31 -33.83%
DY 0.00 0.00 5.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.37 0.31 0.32 0.30 0.30 0.21 0.18 61.87%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.53 0.56 0.61 0.59 0.57 0.45 0.42 -
P/RPS 0.17 0.19 0.23 0.25 0.26 0.22 0.19 -7.16%
P/EPS 4.57 4.38 6.93 5.21 4.67 4.17 4.20 5.80%
EY 21.89 22.86 14.44 19.21 21.40 24.00 23.81 -5.46%
DY 0.00 0.00 4.92 0.00 0.00 0.00 7.14 -
P/NAPS 0.28 0.30 0.33 0.32 0.31 0.25 0.23 14.05%

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