[CRESBLD] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 109.8%
YoY- -57.44%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 284,857 237,234 245,712 207,392 203,446 208,572 194,280 29.03%
PBT 49,994 34,332 37,992 30,045 43,780 46,404 26,364 53.14%
Tax -18,465 -13,212 -20,040 -10,067 -18,429 -20,542 -9,348 57.36%
NP 31,529 21,120 17,952 19,978 25,350 25,862 17,016 50.80%
-
NP to SH 28,289 16,788 15,680 20,756 9,893 10,486 3,520 300.71%
-
Tax Rate 36.93% 38.48% 52.75% 33.51% 42.09% 44.27% 35.46% -
Total Cost 253,328 216,114 227,760 187,414 178,096 182,710 177,264 26.84%
-
Net Worth 395,939 386,782 387,099 381,067 362,934 368,598 335,866 11.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,080 - - - -
Div Payout % - - - 29.30% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 395,939 386,782 387,099 381,067 362,934 368,598 335,866 11.58%
NOSH 167,062 164,588 163,333 162,156 161,304 158,878 146,666 9.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.07% 8.90% 7.31% 9.63% 12.46% 12.40% 8.76% -
ROE 7.14% 4.34% 4.05% 5.45% 2.73% 2.84% 1.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 170.51 144.14 150.44 127.90 126.13 131.28 132.46 18.31%
EPS 16.93 10.20 9.60 12.80 6.13 6.60 2.40 267.37%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 2.37 2.35 2.37 2.35 2.25 2.32 2.29 2.31%
Adjusted Per Share Value based on latest NOSH - 164,641
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 161.01 134.09 138.88 117.22 114.99 117.89 109.81 29.03%
EPS 15.99 9.49 8.86 11.73 5.59 5.93 1.99 300.66%
DPS 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
NAPS 2.2379 2.1862 2.188 2.1539 2.0514 2.0834 1.8984 11.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.98 1.14 1.17 1.35 1.49 1.56 1.50 -
P/RPS 0.57 0.79 0.78 1.06 1.18 1.19 1.13 -36.60%
P/EPS 5.79 11.18 12.19 10.55 24.29 23.64 62.50 -79.49%
EY 17.28 8.95 8.21 9.48 4.12 4.23 1.60 387.88%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.49 0.57 0.66 0.67 0.66 -27.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 -
Price 1.00 0.98 1.19 1.23 1.26 1.57 1.48 -
P/RPS 0.59 0.68 0.79 0.96 1.00 1.20 1.12 -34.74%
P/EPS 5.91 9.61 12.40 9.61 20.54 23.79 61.67 -79.02%
EY 16.93 10.41 8.07 10.41 4.87 4.20 1.62 377.31%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.50 0.52 0.56 0.68 0.65 -25.23%

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