[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -16.43%
YoY- 118.27%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 522,557 492,390 469,540 499,849 497,000 373,116 258,368 59.72%
PBT 25,132 23,734 24,948 37,350 45,200 51,912 78,928 -53.27%
Tax -7,921 -6,924 -7,012 -7,935 -9,524 -10,496 -9,792 -13.14%
NP 17,210 16,810 17,936 29,415 35,676 41,416 69,136 -60.32%
-
NP to SH 17,970 19,094 19,900 30,424 36,404 41,438 69,160 -59.18%
-
Tax Rate 31.52% 29.17% 28.11% 21.24% 21.07% 20.22% 12.41% -
Total Cost 505,346 475,580 451,604 470,434 461,324 331,700 189,232 92.14%
-
Net Worth 273,410 264,092 273,625 265,900 264,342 261,778 258,728 3.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,183 - - - -
Div Payout % - - - 20.33% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 273,410 264,092 273,625 265,900 264,342 261,778 258,728 3.73%
NOSH 128,361 123,987 124,375 123,674 124,104 124,065 124,388 2.11%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.29% 3.41% 3.82% 5.88% 7.18% 11.10% 26.76% -
ROE 6.57% 7.23% 7.27% 11.44% 13.77% 15.83% 26.73% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 407.10 397.13 377.52 404.16 400.47 300.74 207.71 56.42%
EPS 14.00 15.40 16.00 24.60 29.33 33.40 55.60 -60.02%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.13 2.13 2.20 2.15 2.13 2.11 2.08 1.59%
Adjusted Per Share Value based on latest NOSH - 125,724
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 295.36 278.31 265.39 282.53 280.92 210.89 146.04 59.72%
EPS 10.16 10.79 11.25 17.20 20.58 23.42 39.09 -59.17%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.5454 1.4927 1.5466 1.5029 1.4941 1.4796 1.4624 3.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.81 0.88 0.61 0.50 0.68 0.60 0.55 -
P/RPS 0.20 0.22 0.16 0.12 0.17 0.20 0.26 -16.00%
P/EPS 5.79 5.71 3.81 2.03 2.32 1.80 0.99 223.56%
EY 17.28 17.50 26.23 49.20 43.14 55.67 101.09 -69.10%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.28 0.23 0.32 0.28 0.26 28.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 23/05/12 27/02/12 29/11/11 25/08/11 25/05/11 -
Price 0.89 0.83 0.81 0.60 0.47 0.52 0.58 -
P/RPS 0.22 0.21 0.21 0.15 0.12 0.17 0.28 -14.81%
P/EPS 6.36 5.39 5.06 2.44 1.60 1.56 1.04 233.31%
EY 15.73 18.55 19.75 41.00 62.41 64.23 95.86 -69.92%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.37 0.28 0.22 0.25 0.28 30.94%

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