[CRESBLD] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.22%
YoY- -35.08%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 282,197 240,181 211,924 207,076 283,944 284,857 237,234 12.20%
PBT 25,915 20,386 17,588 21,124 27,953 49,994 34,332 -17.02%
Tax -10,927 -3,786 -1,982 -5,244 -15,230 -18,465 -13,212 -11.84%
NP 14,988 16,600 15,606 15,880 12,723 31,529 21,120 -20.35%
-
NP to SH 13,212 13,204 11,988 10,180 10,411 28,289 16,788 -14.69%
-
Tax Rate 42.16% 18.57% 11.27% 24.82% 54.48% 36.93% 38.48% -
Total Cost 267,209 223,581 196,318 191,196 271,221 253,328 216,114 15.12%
-
Net Worth 402,427 399,016 403,076 398,632 404,305 395,939 386,782 2.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,820 - - - 7,031 - - -
Div Payout % 51.63% - - - 67.54% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 402,427 399,016 403,076 398,632 404,305 395,939 386,782 2.66%
NOSH 176,921 176,921 176,921 176,921 176,921 167,062 164,588 4.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.31% 6.91% 7.36% 7.67% 4.48% 11.07% 8.90% -
ROE 3.28% 3.31% 2.97% 2.55% 2.58% 7.14% 4.34% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.49 140.85 124.08 121.04 161.53 170.51 144.14 9.59%
EPS 7.70 7.73 7.00 6.00 6.20 16.93 10.20 -17.02%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.36 2.34 2.36 2.33 2.30 2.37 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 159.50 135.76 119.78 117.04 160.49 161.01 134.09 12.20%
EPS 7.47 7.46 6.78 5.75 5.88 15.99 9.49 -14.68%
DPS 3.86 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 2.2746 2.2553 2.2783 2.2532 2.2852 2.2379 2.1862 2.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.91 0.88 0.92 0.85 1.02 0.98 1.14 -
P/RPS 0.55 0.62 0.74 0.70 0.63 0.57 0.79 -21.36%
P/EPS 11.74 11.36 13.11 14.29 17.22 5.79 11.18 3.29%
EY 8.51 8.80 7.63 7.00 5.81 17.28 8.95 -3.29%
DY 4.40 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.39 0.38 0.39 0.36 0.44 0.41 0.49 -14.05%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 -
Price 0.955 0.91 0.90 0.95 0.91 1.00 0.98 -
P/RPS 0.58 0.65 0.73 0.78 0.56 0.59 0.68 -10.01%
P/EPS 12.33 11.75 12.82 15.97 15.36 5.91 9.61 17.98%
EY 8.11 8.51 7.80 6.26 6.51 16.93 10.41 -15.26%
DY 4.19 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.40 0.39 0.38 0.41 0.40 0.42 0.42 -3.18%

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