[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -24.46%
YoY- 345.45%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 283,944 284,857 237,234 245,712 207,392 203,446 208,572 22.76%
PBT 27,953 49,994 34,332 37,992 30,045 43,780 46,404 -28.60%
Tax -15,230 -18,465 -13,212 -20,040 -10,067 -18,429 -20,542 -18.03%
NP 12,723 31,529 21,120 17,952 19,978 25,350 25,862 -37.60%
-
NP to SH 10,411 28,289 16,788 15,680 20,756 9,893 10,486 -0.47%
-
Tax Rate 54.48% 36.93% 38.48% 52.75% 33.51% 42.09% 44.27% -
Total Cost 271,221 253,328 216,114 227,760 187,414 178,096 182,710 30.03%
-
Net Worth 404,305 395,939 386,782 387,099 381,067 362,934 368,598 6.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,031 - - - 6,080 - - -
Div Payout % 67.54% - - - 29.30% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 404,305 395,939 386,782 387,099 381,067 362,934 368,598 6.34%
NOSH 176,921 167,062 164,588 163,333 162,156 161,304 158,878 7.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.48% 11.07% 8.90% 7.31% 9.63% 12.46% 12.40% -
ROE 2.58% 7.14% 4.34% 4.05% 5.45% 2.73% 2.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 161.53 170.51 144.14 150.44 127.90 126.13 131.28 14.78%
EPS 6.20 16.93 10.20 9.60 12.80 6.13 6.60 -4.07%
DPS 4.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 2.30 2.37 2.35 2.37 2.35 2.25 2.32 -0.57%
Adjusted Per Share Value based on latest NOSH - 163,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 160.49 161.01 134.09 138.88 117.22 114.99 117.89 22.76%
EPS 5.88 15.99 9.49 8.86 11.73 5.59 5.93 -0.56%
DPS 3.97 0.00 0.00 0.00 3.44 0.00 0.00 -
NAPS 2.2852 2.2379 2.1862 2.188 2.1539 2.0514 2.0834 6.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.98 1.14 1.17 1.35 1.49 1.56 -
P/RPS 0.63 0.57 0.79 0.78 1.06 1.18 1.19 -34.48%
P/EPS 17.22 5.79 11.18 12.19 10.55 24.29 23.64 -18.99%
EY 5.81 17.28 8.95 8.21 9.48 4.12 4.23 23.49%
DY 3.92 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.44 0.41 0.49 0.49 0.57 0.66 0.67 -24.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 -
Price 0.91 1.00 0.98 1.19 1.23 1.26 1.57 -
P/RPS 0.56 0.59 0.68 0.79 0.96 1.00 1.20 -39.75%
P/EPS 15.36 5.91 9.61 12.40 9.61 20.54 23.79 -25.23%
EY 6.51 16.93 10.41 8.07 10.41 4.87 4.20 33.82%
DY 4.40 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.50 0.52 0.56 0.68 -29.72%

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