[CRESBLD] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.14%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 411,420 380,112 282,197 240,181 211,924 207,076 283,944 28.07%
PBT 43,026 39,888 25,915 20,386 17,588 21,124 27,953 33.34%
Tax -14,552 -13,556 -10,927 -3,786 -1,982 -5,244 -15,230 -2.99%
NP 28,474 26,332 14,988 16,600 15,606 15,880 12,723 71.17%
-
NP to SH 26,756 24,692 13,212 13,204 11,988 10,180 10,411 87.73%
-
Tax Rate 33.82% 33.99% 42.16% 18.57% 11.27% 24.82% 54.48% -
Total Cost 382,946 353,780 267,209 223,581 196,318 191,196 271,221 25.88%
-
Net Worth 416,488 409,248 402,427 399,016 403,076 398,632 404,305 2.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 6,820 - - - 7,031 -
Div Payout % - - 51.63% - - - 67.54% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 416,488 409,248 402,427 399,016 403,076 398,632 404,305 2.00%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.92% 6.93% 5.31% 6.91% 7.36% 7.67% 4.48% -
ROE 6.42% 6.03% 3.28% 3.31% 2.97% 2.55% 2.58% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 241.03 222.91 165.49 140.85 124.08 121.04 161.53 30.61%
EPS 15.60 14.40 7.70 7.73 7.00 6.00 6.20 85.09%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.44 2.40 2.36 2.34 2.36 2.33 2.30 4.02%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 232.54 214.85 159.50 135.76 119.78 117.04 160.49 28.07%
EPS 15.12 13.96 7.47 7.46 6.78 5.75 5.88 87.80%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 3.97 -
NAPS 2.3541 2.3132 2.2746 2.2553 2.2783 2.2532 2.2852 2.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.945 0.91 0.88 0.92 0.85 1.02 -
P/RPS 0.44 0.42 0.55 0.62 0.74 0.70 0.63 -21.29%
P/EPS 6.83 6.53 11.74 11.36 13.11 14.29 17.22 -46.04%
EY 14.65 15.32 8.51 8.80 7.63 7.00 5.81 85.36%
DY 0.00 0.00 4.40 0.00 0.00 0.00 3.92 -
P/NAPS 0.44 0.39 0.39 0.38 0.39 0.36 0.44 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 -
Price 1.19 0.975 0.955 0.91 0.90 0.95 0.91 -
P/RPS 0.49 0.44 0.58 0.65 0.73 0.78 0.56 -8.52%
P/EPS 7.59 6.73 12.33 11.75 12.82 15.97 15.36 -37.52%
EY 13.17 14.85 8.11 8.51 7.80 6.26 6.51 60.02%
DY 0.00 0.00 4.19 0.00 0.00 0.00 4.40 -
P/NAPS 0.49 0.41 0.40 0.39 0.38 0.41 0.40 14.50%

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