[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 91.72%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 318,266 298,962 226,034 235,592 253,006 238,376 233,786 22.76%
PBT 31,460 35,418 30,496 34,632 20,194 21,042 25,688 14.42%
Tax -11,426 -13,356 -11,852 -12,124 -8,454 -8,153 -9,592 12.33%
NP 20,034 22,062 18,644 22,508 11,740 12,889 16,096 15.66%
-
NP to SH 20,034 22,062 18,644 22,508 11,740 12,889 16,096 15.66%
-
Tax Rate 36.32% 37.71% 38.86% 35.01% 41.86% 38.75% 37.34% -
Total Cost 298,232 276,900 207,390 213,084 241,266 225,486 217,690 23.28%
-
Net Worth 178,646 173,986 167,069 159,431 152,760 83,795 84,401 64.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,118 - - - 4,560 3,032 4,534 22.04%
Div Payout % 30.54% - - - 38.84% 23.53% 28.17% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 178,646 173,986 167,069 159,431 152,760 83,795 84,401 64.62%
NOSH 122,360 121,669 121,064 117,229 114,000 113,729 113,352 5.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.29% 7.38% 8.25% 9.55% 4.64% 5.41% 6.88% -
ROE 11.21% 12.68% 11.16% 14.12% 7.69% 15.38% 19.07% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 260.10 245.72 186.70 200.97 221.94 209.60 206.25 16.67%
EPS 16.40 18.13 15.40 19.20 10.30 11.33 14.20 10.04%
DPS 5.00 0.00 0.00 0.00 4.00 2.67 4.00 15.99%
NAPS 1.46 1.43 1.38 1.36 1.34 0.7368 0.7446 56.46%
Adjusted Per Share Value based on latest NOSH - 117,229
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.89 168.98 127.76 133.16 143.00 134.74 132.14 22.76%
EPS 11.32 12.47 10.54 12.72 6.64 7.29 9.10 15.61%
DPS 3.46 0.00 0.00 0.00 2.58 1.71 2.56 22.17%
NAPS 1.0098 0.9834 0.9443 0.9011 0.8634 0.4736 0.4771 64.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.78 0.73 0.79 0.75 0.62 0.73 0.92 -
P/RPS 0.30 0.30 0.42 0.37 0.28 0.35 0.45 -23.62%
P/EPS 4.76 4.03 5.13 3.91 6.02 6.44 6.48 -18.54%
EY 20.99 24.84 19.49 25.60 16.61 15.53 15.43 22.70%
DY 6.41 0.00 0.00 0.00 6.45 3.65 4.35 29.40%
P/NAPS 0.53 0.51 0.57 0.55 0.46 0.99 1.24 -43.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 -
Price 0.88 0.79 0.75 0.81 0.70 0.61 0.85 -
P/RPS 0.34 0.32 0.40 0.40 0.32 0.29 0.41 -11.70%
P/EPS 5.37 4.36 4.87 4.22 6.80 5.38 5.99 -7.00%
EY 18.61 22.95 20.53 23.70 14.71 18.58 16.71 7.42%
DY 5.68 0.00 0.00 0.00 5.71 4.37 4.71 13.25%
P/NAPS 0.60 0.55 0.54 0.60 0.52 0.83 1.14 -34.73%

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