[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 6.88%
YoY- -19.36%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 329,564 297,788 270,232 245,516 270,275 282,464 270,650 13.98%
PBT 17,565 20,058 20,984 17,012 18,607 18,916 21,678 -13.05%
Tax -6,578 -5,933 -5,912 -3,820 -6,264 -6,018 -6,632 -0.54%
NP 10,987 14,125 15,072 13,192 12,343 12,897 15,046 -18.86%
-
NP to SH 10,987 14,125 15,072 13,192 12,343 12,897 15,046 -18.86%
-
Tax Rate 37.45% 29.58% 28.17% 22.45% 33.66% 31.81% 30.59% -
Total Cost 318,577 283,662 255,160 232,324 257,932 269,566 255,604 15.76%
-
Net Worth 232,045 231,821 228,550 222,309 220,903 219,502 223,223 2.61%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,742 - - - 3,702 - - -
Div Payout % 34.06% - - - 30.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 232,045 231,821 228,550 222,309 220,903 219,502 223,223 2.61%
NOSH 124,755 124,635 123,540 122,148 123,410 124,012 123,327 0.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.33% 4.74% 5.58% 5.37% 4.57% 4.57% 5.56% -
ROE 4.73% 6.09% 6.59% 5.93% 5.59% 5.88% 6.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 264.17 238.93 218.74 201.00 219.01 227.77 219.46 13.11%
EPS 8.90 11.33 12.20 10.80 10.00 10.40 12.20 -18.91%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.86 1.86 1.85 1.82 1.79 1.77 1.81 1.82%
Adjusted Per Share Value based on latest NOSH - 122,148
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 186.28 168.32 152.74 138.77 152.77 159.65 152.98 13.98%
EPS 6.21 7.98 8.52 7.46 6.98 7.29 8.50 -18.83%
DPS 2.12 0.00 0.00 0.00 2.09 0.00 0.00 -
NAPS 1.3116 1.3103 1.2918 1.2565 1.2486 1.2407 1.2617 2.61%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.56 0.56 0.38 0.33 0.45 0.74 -
P/RPS 0.23 0.23 0.26 0.19 0.15 0.20 0.34 -22.88%
P/EPS 6.81 4.94 4.59 3.52 3.30 4.33 6.07 7.94%
EY 14.68 20.24 21.79 28.42 30.31 23.11 16.49 -7.43%
DY 5.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.32 0.30 0.30 0.21 0.18 0.25 0.41 -15.19%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 -
Price 0.61 0.59 0.57 0.45 0.42 0.40 0.62 -
P/RPS 0.23 0.25 0.26 0.22 0.19 0.18 0.28 -12.25%
P/EPS 6.93 5.21 4.67 4.17 4.20 3.85 5.08 22.93%
EY 14.44 19.21 21.40 24.00 23.81 26.00 19.68 -18.60%
DY 4.92 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.33 0.32 0.31 0.25 0.23 0.23 0.34 -1.96%

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