[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -5.65%
YoY- -80.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 237,234 245,712 207,392 203,446 208,572 194,280 223,404 4.09%
PBT 34,332 37,992 30,045 43,780 46,404 26,364 61,237 -32.08%
Tax -13,212 -20,040 -10,067 -18,429 -20,542 -9,348 -6,300 64.06%
NP 21,120 17,952 19,978 25,350 25,862 17,016 54,937 -47.22%
-
NP to SH 16,788 15,680 20,756 9,893 10,486 3,520 48,767 -50.97%
-
Tax Rate 38.48% 52.75% 33.51% 42.09% 44.27% 35.46% 10.29% -
Total Cost 216,114 227,760 187,414 178,096 182,710 177,264 168,467 18.11%
-
Net Worth 386,782 387,099 381,067 362,934 368,598 335,866 342,561 8.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,080 - - - 5,609 -
Div Payout % - - 29.30% - - - 11.50% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 386,782 387,099 381,067 362,934 368,598 335,866 342,561 8.45%
NOSH 164,588 163,333 162,156 161,304 158,878 146,666 149,589 6.59%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.90% 7.31% 9.63% 12.46% 12.40% 8.76% 24.59% -
ROE 4.34% 4.05% 5.45% 2.73% 2.84% 1.05% 14.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 144.14 150.44 127.90 126.13 131.28 132.46 149.34 -2.34%
EPS 10.20 9.60 12.80 6.13 6.60 2.40 32.60 -54.00%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 3.75 -
NAPS 2.35 2.37 2.35 2.25 2.32 2.29 2.29 1.74%
Adjusted Per Share Value based on latest NOSH - 167,461
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 134.09 138.88 117.22 114.99 117.89 109.81 126.27 4.09%
EPS 9.49 8.86 11.73 5.59 5.93 1.99 27.56 -50.96%
DPS 0.00 0.00 3.44 0.00 0.00 0.00 3.17 -
NAPS 2.1862 2.188 2.1539 2.0514 2.0834 1.8984 1.9362 8.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.17 1.35 1.49 1.56 1.50 1.56 -
P/RPS 0.79 0.78 1.06 1.18 1.19 1.13 1.04 -16.78%
P/EPS 11.18 12.19 10.55 24.29 23.64 62.50 4.79 76.22%
EY 8.95 8.21 9.48 4.12 4.23 1.60 20.90 -43.27%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.40 -
P/NAPS 0.49 0.49 0.57 0.66 0.67 0.66 0.68 -19.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 -
Price 0.98 1.19 1.23 1.26 1.57 1.48 1.57 -
P/RPS 0.68 0.79 0.96 1.00 1.20 1.12 1.05 -25.20%
P/EPS 9.61 12.40 9.61 20.54 23.79 61.67 4.82 58.61%
EY 10.41 8.07 10.41 4.87 4.20 1.62 20.76 -36.96%
DY 0.00 0.00 3.05 0.00 0.00 0.00 2.39 -
P/NAPS 0.42 0.50 0.52 0.56 0.68 0.65 0.69 -28.24%

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