[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.11%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 219,597 253,766 322,164 485,067 522,557 492,390 469,540 -39.72%
PBT 53,178 88,130 -22,524 28,124 25,132 23,734 24,948 65.55%
Tax -3,777 -5,118 -11,088 -6,894 -7,921 -6,924 -7,012 -33.77%
NP 49,401 83,012 -33,612 21,230 17,210 16,810 17,936 96.36%
-
NP to SH 49,585 83,748 -32,604 21,585 17,970 19,094 19,900 83.69%
-
Tax Rate 7.10% 5.81% - 24.51% 31.52% 29.17% 28.11% -
Total Cost 170,196 170,754 355,776 463,837 505,346 475,580 451,604 -47.79%
-
Net Worth 291,919 279,697 276,808 284,067 273,410 264,092 273,625 4.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,515 - - - -
Div Payout % - - - 30.18% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 291,919 279,697 276,808 284,067 273,410 264,092 273,625 4.40%
NOSH 145,959 139,848 138,404 130,306 128,361 123,987 124,375 11.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.50% 32.71% -10.43% 4.38% 3.29% 3.41% 3.82% -
ROE 16.99% 29.94% -11.78% 7.60% 6.57% 7.23% 7.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 150.45 181.46 232.77 372.25 407.10 397.13 377.52 -45.81%
EPS 33.87 60.00 -24.00 16.60 14.00 15.40 16.00 64.79%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.18 2.13 2.13 2.20 -6.15%
Adjusted Per Share Value based on latest NOSH - 136,030
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 124.12 143.43 182.09 274.17 295.36 278.31 265.39 -39.72%
EPS 28.03 47.34 -18.43 12.20 10.16 10.79 11.25 83.68%
DPS 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
NAPS 1.65 1.5809 1.5646 1.6056 1.5454 1.4927 1.5466 4.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.26 0.915 0.87 0.81 0.88 0.61 -
P/RPS 0.90 0.69 0.39 0.23 0.20 0.22 0.16 215.95%
P/EPS 4.00 2.10 -3.88 5.25 5.79 5.71 3.81 3.29%
EY 24.98 47.53 -25.75 19.04 17.28 17.50 26.23 -3.19%
DY 0.00 0.00 0.00 5.75 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.46 0.40 0.38 0.41 0.28 80.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 23/05/12 -
Price 1.53 1.26 1.23 0.755 0.89 0.83 0.81 -
P/RPS 1.02 0.69 0.53 0.20 0.22 0.21 0.21 186.52%
P/EPS 4.50 2.10 -5.22 4.56 6.36 5.39 5.06 -7.51%
EY 22.20 47.53 -19.15 21.94 15.73 18.55 19.75 8.10%
DY 0.00 0.00 0.00 6.62 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.62 0.35 0.42 0.39 0.37 62.92%

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