[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 4.51%
YoY- 182.39%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 261,194 263,540 225,188 194,074 190,694 184,770 130,892 58.30%
PBT 22,990 28,834 25,472 26,220 25,058 24,532 21,976 3.04%
Tax -7,764 -9,472 -8,140 -11,023 -11,276 -12,552 -14,348 -33.52%
NP 15,226 19,362 17,332 15,197 13,782 11,980 7,628 58.33%
-
NP to SH 15,192 19,338 17,284 17,210 16,466 16,108 15,880 -2.90%
-
Tax Rate 33.77% 32.85% 31.96% 42.04% 45.00% 51.17% 65.29% -
Total Cost 245,968 244,178 207,856 178,877 176,912 172,790 123,264 58.30%
-
Net Worth 69,759 69,707 63,575 47,802 32,173 28,833 21,491 118.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,761 2,421 - - -
Div Payout % - - - 21.86% 14.71% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,759 69,707 63,575 47,802 32,173 28,833 21,491 118.75%
NOSH 113,486 113,752 113,710 94,043 90,808 89,488 76,346 30.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.83% 7.35% 7.70% 7.83% 7.23% 6.48% 5.83% -
ROE 21.78% 27.74% 27.19% 36.00% 51.18% 55.87% 73.89% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 230.16 231.68 198.04 206.37 210.00 206.47 171.45 21.62%
EPS 13.39 17.00 15.20 18.30 18.13 18.00 20.80 -25.38%
DPS 0.00 0.00 0.00 4.00 2.67 0.00 0.00 -
NAPS 0.6147 0.6128 0.5591 0.5083 0.3543 0.3222 0.2815 68.07%
Adjusted Per Share Value based on latest NOSH - 103,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 147.63 148.96 127.28 109.69 107.78 104.44 73.98 58.30%
EPS 8.59 10.93 9.77 9.73 9.31 9.10 8.98 -2.90%
DPS 0.00 0.00 0.00 2.13 1.37 0.00 0.00 -
NAPS 0.3943 0.394 0.3593 0.2702 0.1819 0.163 0.1215 118.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 1.04 1.19 1.07 0.98 0.84 0.18 -
P/RPS 0.35 0.45 0.60 0.52 0.47 0.41 0.10 129.99%
P/EPS 5.98 6.12 7.83 5.85 5.40 4.67 0.87 260.24%
EY 16.73 16.35 12.77 17.10 18.50 21.43 115.56 -72.33%
DY 0.00 0.00 0.00 3.74 2.72 0.00 0.00 -
P/NAPS 1.30 1.70 2.13 2.11 2.77 2.61 0.64 60.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 09/06/03 -
Price 0.78 0.90 0.96 1.15 1.08 0.85 0.18 -
P/RPS 0.34 0.39 0.48 0.56 0.51 0.41 0.10 125.60%
P/EPS 5.83 5.29 6.32 6.28 5.96 4.72 0.87 254.21%
EY 17.16 18.89 15.83 15.91 16.79 21.18 115.56 -71.86%
DY 0.00 0.00 0.00 3.48 2.47 0.00 0.00 -
P/NAPS 1.27 1.47 1.72 2.26 3.05 2.64 0.64 57.71%

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