[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -59.3%
YoY- -47.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 270,275 282,464 270,650 276,836 365,766 364,406 342,570 -14.55%
PBT 18,607 18,916 21,678 23,592 52,810 51,228 46,550 -45.58%
Tax -6,264 -6,018 -6,632 -7,232 -12,617 -14,165 -14,956 -43.87%
NP 12,343 12,897 15,046 16,360 40,193 37,062 31,594 -46.40%
-
NP to SH 12,343 12,897 15,046 16,360 40,193 37,062 31,594 -46.40%
-
Tax Rate 33.66% 31.81% 30.59% 30.65% 23.89% 27.65% 32.13% -
Total Cost 257,932 269,566 255,604 260,476 325,573 327,344 310,976 -11.67%
-
Net Worth 220,903 219,502 223,223 220,612 216,561 203,844 196,228 8.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,702 - - - 8,662 - - -
Div Payout % 30.00% - - - 21.55% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 220,903 219,502 223,223 220,612 216,561 203,844 196,228 8.17%
NOSH 123,410 124,012 123,327 123,939 123,749 123,542 123,414 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.57% 4.57% 5.56% 5.91% 10.99% 10.17% 9.22% -
ROE 5.59% 5.88% 6.74% 7.42% 18.56% 18.18% 16.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 219.01 227.77 219.46 223.36 295.57 294.97 277.58 -14.55%
EPS 10.00 10.40 12.20 13.20 32.50 30.00 25.60 -46.41%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.79 1.77 1.81 1.78 1.75 1.65 1.59 8.18%
Adjusted Per Share Value based on latest NOSH - 123,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 152.77 159.65 152.98 156.47 206.74 205.97 193.63 -14.55%
EPS 6.98 7.29 8.50 9.25 22.72 20.95 17.86 -46.39%
DPS 2.09 0.00 0.00 0.00 4.90 0.00 0.00 -
NAPS 1.2486 1.2407 1.2617 1.2469 1.2241 1.1522 1.1091 8.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.45 0.74 0.79 0.98 0.85 0.85 -
P/RPS 0.15 0.20 0.34 0.35 0.33 0.29 0.31 -38.23%
P/EPS 3.30 4.33 6.07 5.98 3.02 2.83 3.32 -0.40%
EY 30.31 23.11 16.49 16.71 33.14 35.29 30.12 0.41%
DY 9.09 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.18 0.25 0.41 0.44 0.56 0.52 0.53 -51.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 -
Price 0.42 0.40 0.62 0.80 0.88 0.89 0.83 -
P/RPS 0.19 0.18 0.28 0.36 0.30 0.30 0.30 -26.14%
P/EPS 4.20 3.85 5.08 6.06 2.71 2.97 3.24 18.79%
EY 23.81 26.00 19.68 16.50 36.91 33.71 30.84 -15.77%
DY 7.14 0.00 0.00 0.00 7.95 0.00 0.00 -
P/NAPS 0.23 0.23 0.34 0.45 0.50 0.54 0.52 -41.80%

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