[CRESBLD] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 65.67%
YoY- 15.83%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 81,044 318,266 224,222 113,017 58,898 253,006 178,782 -41.01%
PBT 11,758 31,460 26,564 15,248 8,658 20,194 15,782 -17.83%
Tax -4,018 -11,426 -10,017 -5,926 -3,031 -8,454 -6,115 -24.43%
NP 7,740 20,034 16,547 9,322 5,627 11,740 9,667 -13.78%
-
NP to SH 7,740 20,034 16,547 9,322 5,627 11,740 9,667 -13.78%
-
Tax Rate 34.17% 36.32% 37.71% 38.86% 35.01% 41.86% 38.75% -
Total Cost 73,304 298,232 207,675 103,695 53,271 241,266 169,115 -42.75%
-
Net Worth 186,742 178,646 173,986 167,069 159,431 152,760 83,795 70.69%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,118 - - - 4,560 2,274 -
Div Payout % - 30.54% - - - 38.84% 23.53% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 186,742 178,646 173,986 167,069 159,431 152,760 83,795 70.69%
NOSH 122,857 122,360 121,669 121,064 117,229 114,000 113,729 5.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.55% 6.29% 7.38% 8.25% 9.55% 4.64% 5.41% -
ROE 4.14% 11.21% 9.51% 5.58% 3.53% 7.69% 11.54% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.97 260.10 184.29 93.35 50.24 221.94 157.20 -43.97%
EPS 6.30 16.40 13.60 7.70 4.80 10.30 8.50 -18.11%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 2.00 -
NAPS 1.52 1.46 1.43 1.38 1.36 1.34 0.7368 62.12%
Adjusted Per Share Value based on latest NOSH - 123,166
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 45.81 179.89 126.74 63.88 33.29 143.00 101.05 -41.01%
EPS 4.37 11.32 9.35 5.27 3.18 6.64 5.46 -13.80%
DPS 0.00 3.46 0.00 0.00 0.00 2.58 1.29 -
NAPS 1.0555 1.0098 0.9834 0.9443 0.9011 0.8634 0.4736 70.70%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.78 0.78 0.73 0.79 0.75 0.62 0.73 -
P/RPS 1.18 0.30 0.40 0.85 1.49 0.28 0.46 87.49%
P/EPS 12.38 4.76 5.37 10.26 15.62 6.02 8.59 27.61%
EY 8.08 20.99 18.63 9.75 6.40 16.61 11.64 -21.61%
DY 0.00 6.41 0.00 0.00 0.00 6.45 2.74 -
P/NAPS 0.51 0.53 0.51 0.57 0.55 0.46 0.99 -35.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 -
Price 0.82 0.88 0.79 0.75 0.81 0.70 0.61 -
P/RPS 1.24 0.34 0.43 0.80 1.61 0.32 0.39 116.37%
P/EPS 13.02 5.37 5.81 9.74 16.87 6.80 7.18 48.75%
EY 7.68 18.61 17.22 10.27 5.93 14.71 13.93 -32.78%
DY 0.00 5.68 0.00 0.00 0.00 5.71 3.28 -
P/NAPS 0.54 0.60 0.55 0.54 0.60 0.52 0.83 -24.93%

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