[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.9%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 373,116 258,368 460,079 429,704 385,856 368,740 329,564 8.65%
PBT 51,912 78,928 20,121 21,472 21,252 22,768 17,565 106.35%
Tax -10,496 -9,792 -6,207 -7,184 -6,830 -6,784 -6,578 36.66%
NP 41,416 69,136 13,914 14,288 14,422 15,984 10,987 142.79%
-
NP to SH 41,438 69,160 13,939 14,294 14,424 15,984 10,987 142.88%
-
Tax Rate 20.22% 12.41% 30.85% 33.46% 32.14% 29.80% 37.45% -
Total Cost 331,700 189,232 446,165 415,416 371,434 352,756 318,577 2.73%
-
Net Worth 261,778 258,728 241,651 239,352 238,742 236,013 232,045 8.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,982 - - - 3,742 -
Div Payout % - - 35.75% - - - 34.06% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 261,778 258,728 241,651 239,352 238,742 236,013 232,045 8.39%
NOSH 124,065 124,388 124,562 124,662 124,344 124,874 124,755 -0.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.10% 26.76% 3.02% 3.33% 3.74% 4.33% 3.33% -
ROE 15.83% 26.73% 5.77% 5.97% 6.04% 6.77% 4.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 300.74 207.71 369.36 344.69 310.31 295.29 264.17 9.05%
EPS 33.40 55.60 11.30 11.47 11.60 12.80 8.90 142.07%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.11 2.08 1.94 1.92 1.92 1.89 1.86 8.79%
Adjusted Per Share Value based on latest NOSH - 125,321
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 210.89 146.04 260.05 242.88 218.09 208.42 186.28 8.64%
EPS 23.42 39.09 7.88 8.08 8.15 9.03 6.21 142.87%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 2.12 -
NAPS 1.4796 1.4624 1.3659 1.3529 1.3494 1.334 1.3116 8.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.60 0.55 0.53 0.54 0.71 0.58 0.60 -
P/RPS 0.20 0.26 0.14 0.16 0.23 0.20 0.23 -8.91%
P/EPS 1.80 0.99 4.74 4.71 6.12 4.53 6.81 -58.91%
EY 55.67 101.09 21.11 21.23 16.34 22.07 14.68 143.77%
DY 0.00 0.00 7.55 0.00 0.00 0.00 5.00 -
P/NAPS 0.28 0.26 0.27 0.28 0.37 0.31 0.32 -8.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 -
Price 0.52 0.58 0.55 0.55 0.53 0.56 0.61 -
P/RPS 0.17 0.28 0.15 0.16 0.17 0.19 0.23 -18.29%
P/EPS 1.56 1.04 4.91 4.80 4.57 4.38 6.93 -63.09%
EY 64.23 95.86 20.35 20.85 21.89 22.86 14.44 171.20%
DY 0.00 0.00 7.27 0.00 0.00 0.00 4.92 -
P/NAPS 0.25 0.28 0.28 0.29 0.28 0.30 0.33 -16.93%

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