[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -4.3%
YoY- -69.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 297,788 270,232 245,516 270,275 282,464 270,650 276,836 4.97%
PBT 20,058 20,984 17,012 18,607 18,916 21,678 23,592 -10.24%
Tax -5,933 -5,912 -3,820 -6,264 -6,018 -6,632 -7,232 -12.35%
NP 14,125 15,072 13,192 12,343 12,897 15,046 16,360 -9.32%
-
NP to SH 14,125 15,072 13,192 12,343 12,897 15,046 16,360 -9.32%
-
Tax Rate 29.58% 28.17% 22.45% 33.66% 31.81% 30.59% 30.65% -
Total Cost 283,662 255,160 232,324 257,932 269,566 255,604 260,476 5.84%
-
Net Worth 231,821 228,550 222,309 220,903 219,502 223,223 220,612 3.35%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,702 - - - -
Div Payout % - - - 30.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 231,821 228,550 222,309 220,903 219,502 223,223 220,612 3.35%
NOSH 124,635 123,540 122,148 123,410 124,012 123,327 123,939 0.37%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.74% 5.58% 5.37% 4.57% 4.57% 5.56% 5.91% -
ROE 6.09% 6.59% 5.93% 5.59% 5.88% 6.74% 7.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 238.93 218.74 201.00 219.01 227.77 219.46 223.36 4.59%
EPS 11.33 12.20 10.80 10.00 10.40 12.20 13.20 -9.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.86 1.85 1.82 1.79 1.77 1.81 1.78 2.97%
Adjusted Per Share Value based on latest NOSH - 127,047
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 168.32 152.74 138.77 152.77 159.65 152.98 156.47 4.98%
EPS 7.98 8.52 7.46 6.98 7.29 8.50 9.25 -9.36%
DPS 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
NAPS 1.3103 1.2918 1.2565 1.2486 1.2407 1.2617 1.2469 3.35%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.56 0.56 0.38 0.33 0.45 0.74 0.79 -
P/RPS 0.23 0.26 0.19 0.15 0.20 0.34 0.35 -24.39%
P/EPS 4.94 4.59 3.52 3.30 4.33 6.07 5.98 -11.94%
EY 20.24 21.79 28.42 30.31 23.11 16.49 16.71 13.61%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.21 0.18 0.25 0.41 0.44 -22.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 26/05/08 -
Price 0.59 0.57 0.45 0.42 0.40 0.62 0.80 -
P/RPS 0.25 0.26 0.22 0.19 0.18 0.28 0.36 -21.56%
P/EPS 5.21 4.67 4.17 4.20 3.85 5.08 6.06 -9.57%
EY 19.21 21.40 24.00 23.81 26.00 19.68 16.50 10.65%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.23 0.23 0.34 0.45 -20.31%

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