[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -40.79%
YoY- 175.92%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 208,572 194,280 223,404 219,597 253,766 322,164 485,067 -43.11%
PBT 46,404 26,364 61,237 53,178 88,130 -22,524 28,124 39.76%
Tax -20,542 -9,348 -6,300 -3,777 -5,118 -11,088 -6,894 107.48%
NP 25,862 17,016 54,937 49,401 83,012 -33,612 21,230 14.10%
-
NP to SH 10,486 3,520 48,767 49,585 83,748 -32,604 21,585 -38.28%
-
Tax Rate 44.27% 35.46% 10.29% 7.10% 5.81% - 24.51% -
Total Cost 182,710 177,264 168,467 170,196 170,754 355,776 463,837 -46.35%
-
Net Worth 368,598 335,866 342,561 291,919 279,697 276,808 284,067 19.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,609 - - - 6,515 -
Div Payout % - - 11.50% - - - 30.18% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 368,598 335,866 342,561 291,919 279,697 276,808 284,067 19.02%
NOSH 158,878 146,666 149,589 145,959 139,848 138,404 130,306 14.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.40% 8.76% 24.59% 22.50% 32.71% -10.43% 4.38% -
ROE 2.84% 1.05% 14.24% 16.99% 29.94% -11.78% 7.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 131.28 132.46 149.34 150.45 181.46 232.77 372.25 -50.17%
EPS 6.60 2.40 32.60 33.87 60.00 -24.00 16.60 -46.02%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
NAPS 2.32 2.29 2.29 2.00 2.00 2.00 2.18 4.24%
Adjusted Per Share Value based on latest NOSH - 146,051
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.89 109.81 126.27 124.12 143.43 182.09 274.17 -43.11%
EPS 5.93 1.99 27.56 28.03 47.34 -18.43 12.20 -38.26%
DPS 0.00 0.00 3.17 0.00 0.00 0.00 3.68 -
NAPS 2.0834 1.8984 1.9362 1.65 1.5809 1.5646 1.6056 19.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.50 1.56 1.36 1.26 0.915 0.87 -
P/RPS 1.19 1.13 1.04 0.90 0.69 0.39 0.23 200.04%
P/EPS 23.64 62.50 4.79 4.00 2.10 -3.88 5.25 173.43%
EY 4.23 1.60 20.90 24.98 47.53 -25.75 19.04 -63.41%
DY 0.00 0.00 2.40 0.00 0.00 0.00 5.75 -
P/NAPS 0.67 0.66 0.68 0.68 0.63 0.46 0.40 41.17%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 -
Price 1.57 1.48 1.57 1.53 1.26 1.23 0.755 -
P/RPS 1.20 1.12 1.05 1.02 0.69 0.53 0.20 231.27%
P/EPS 23.79 61.67 4.82 4.50 2.10 -5.22 4.56 201.71%
EY 4.20 1.62 20.76 22.20 47.53 -19.15 21.94 -66.88%
DY 0.00 0.00 2.39 0.00 0.00 0.00 6.62 -
P/NAPS 0.68 0.65 0.69 0.77 0.63 0.62 0.35 55.89%

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