[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -8.92%
YoY- -27.82%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 298,962 226,034 235,592 253,006 238,376 233,786 213,800 25.02%
PBT 35,418 30,496 34,632 20,194 21,042 25,688 29,520 12.89%
Tax -13,356 -11,852 -12,124 -8,454 -8,153 -9,592 -9,020 29.88%
NP 22,062 18,644 22,508 11,740 12,889 16,096 20,500 5.01%
-
NP to SH 22,062 18,644 22,508 11,740 12,889 16,096 20,500 5.01%
-
Tax Rate 37.71% 38.86% 35.01% 41.86% 38.75% 37.34% 30.56% -
Total Cost 276,900 207,390 213,084 241,266 225,486 217,690 193,300 27.04%
-
Net Worth 173,986 167,069 159,431 152,760 83,795 84,401 81,123 66.23%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 4,560 3,032 4,534 - -
Div Payout % - - - 38.84% 23.53% 28.17% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 173,986 167,069 159,431 152,760 83,795 84,401 81,123 66.23%
NOSH 121,669 121,064 117,229 114,000 113,729 113,352 113,888 4.50%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 7.38% 8.25% 9.55% 4.64% 5.41% 6.88% 9.59% -
ROE 12.68% 11.16% 14.12% 7.69% 15.38% 19.07% 25.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 245.72 186.70 200.97 221.94 209.60 206.25 187.73 19.63%
EPS 18.13 15.40 19.20 10.30 11.33 14.20 18.00 0.48%
DPS 0.00 0.00 0.00 4.00 2.67 4.00 0.00 -
NAPS 1.43 1.38 1.36 1.34 0.7368 0.7446 0.7123 59.07%
Adjusted Per Share Value based on latest NOSH - 115,045
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 168.98 127.76 133.16 143.00 134.74 132.14 120.84 25.02%
EPS 12.47 10.54 12.72 6.64 7.29 9.10 11.59 4.99%
DPS 0.00 0.00 0.00 2.58 1.71 2.56 0.00 -
NAPS 0.9834 0.9443 0.9011 0.8634 0.4736 0.4771 0.4585 66.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.73 0.79 0.75 0.62 0.73 0.92 1.15 -
P/RPS 0.30 0.42 0.37 0.28 0.35 0.45 0.61 -37.66%
P/EPS 4.03 5.13 3.91 6.02 6.44 6.48 6.39 -26.43%
EY 24.84 19.49 25.60 16.61 15.53 15.43 15.65 36.03%
DY 0.00 0.00 0.00 6.45 3.65 4.35 0.00 -
P/NAPS 0.51 0.57 0.55 0.46 0.99 1.24 1.61 -53.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 -
Price 0.79 0.75 0.81 0.70 0.61 0.85 0.96 -
P/RPS 0.32 0.40 0.40 0.32 0.29 0.41 0.51 -26.68%
P/EPS 4.36 4.87 4.22 6.80 5.38 5.99 5.33 -12.52%
EY 22.95 20.53 23.70 14.71 18.58 16.71 18.75 14.41%
DY 0.00 0.00 0.00 5.71 4.37 4.71 0.00 -
P/NAPS 0.55 0.54 0.60 0.52 0.83 1.14 1.35 -45.01%

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