[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 68.51%
YoY- 185.94%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 211,924 207,076 283,944 284,857 237,234 245,712 207,392 1.45%
PBT 17,588 21,124 27,953 49,994 34,332 37,992 30,045 -30.04%
Tax -1,982 -5,244 -15,230 -18,465 -13,212 -20,040 -10,067 -66.19%
NP 15,606 15,880 12,723 31,529 21,120 17,952 19,978 -15.19%
-
NP to SH 11,988 10,180 10,411 28,289 16,788 15,680 20,756 -30.66%
-
Tax Rate 11.27% 24.82% 54.48% 36.93% 38.48% 52.75% 33.51% -
Total Cost 196,318 191,196 271,221 253,328 216,114 227,760 187,414 3.14%
-
Net Worth 403,076 398,632 404,305 395,939 386,782 387,099 381,067 3.81%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 7,031 - - - 6,080 -
Div Payout % - - 67.54% - - - 29.30% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 403,076 398,632 404,305 395,939 386,782 387,099 381,067 3.81%
NOSH 176,921 176,921 176,921 167,062 164,588 163,333 162,156 5.98%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.36% 7.67% 4.48% 11.07% 8.90% 7.31% 9.63% -
ROE 2.97% 2.55% 2.58% 7.14% 4.34% 4.05% 5.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 124.08 121.04 161.53 170.51 144.14 150.44 127.90 -2.00%
EPS 7.00 6.00 6.20 16.93 10.20 9.60 12.80 -33.15%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.75 -
NAPS 2.36 2.33 2.30 2.37 2.35 2.37 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 165,073
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 119.78 117.04 160.49 161.01 134.09 138.88 117.22 1.45%
EPS 6.78 5.75 5.88 15.99 9.49 8.86 11.73 -30.63%
DPS 0.00 0.00 3.97 0.00 0.00 0.00 3.44 -
NAPS 2.2783 2.2532 2.2852 2.2379 2.1862 2.188 2.1539 3.81%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.92 0.85 1.02 0.98 1.14 1.17 1.35 -
P/RPS 0.74 0.70 0.63 0.57 0.79 0.78 1.06 -21.32%
P/EPS 13.11 14.29 17.22 5.79 11.18 12.19 10.55 15.59%
EY 7.63 7.00 5.81 17.28 8.95 8.21 9.48 -13.48%
DY 0.00 0.00 3.92 0.00 0.00 0.00 2.78 -
P/NAPS 0.39 0.36 0.44 0.41 0.49 0.49 0.57 -22.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 -
Price 0.90 0.95 0.91 1.00 0.98 1.19 1.23 -
P/RPS 0.73 0.78 0.56 0.59 0.68 0.79 0.96 -16.70%
P/EPS 12.82 15.97 15.36 5.91 9.61 12.40 9.61 21.20%
EY 7.80 6.26 6.51 16.93 10.41 8.07 10.41 -17.51%
DY 0.00 0.00 4.40 0.00 0.00 0.00 3.05 -
P/NAPS 0.38 0.41 0.40 0.42 0.42 0.50 0.52 -18.88%

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