[CRESBLD] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 80.48%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 64,592 460,079 322,278 192,928 92,185 329,564 223,341 -56.30%
PBT 19,732 20,121 16,104 10,626 5,692 17,565 15,044 19.84%
Tax -2,448 -6,207 -5,388 -3,415 -1,696 -6,578 -4,450 -32.88%
NP 17,284 13,914 10,716 7,211 3,996 10,987 10,594 38.62%
-
NP to SH 17,290 13,939 10,721 7,212 3,996 10,987 10,594 38.66%
-
Tax Rate 12.41% 30.85% 33.46% 32.14% 29.80% 37.45% 29.58% -
Total Cost 47,308 446,165 311,562 185,717 88,189 318,577 212,747 -63.32%
-
Net Worth 258,728 241,651 239,352 238,742 236,013 232,045 231,821 7.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,982 - - - 3,742 - -
Div Payout % - 35.75% - - - 34.06% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 258,728 241,651 239,352 238,742 236,013 232,045 231,821 7.60%
NOSH 124,388 124,562 124,662 124,344 124,874 124,755 124,635 -0.13%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 26.76% 3.02% 3.33% 3.74% 4.33% 3.33% 4.74% -
ROE 6.68% 5.77% 4.48% 3.02% 1.69% 4.73% 4.57% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.93 369.36 258.52 155.16 73.82 264.17 179.20 -56.24%
EPS 13.90 11.30 8.60 5.80 3.20 8.90 8.50 38.84%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 2.08 1.94 1.92 1.92 1.89 1.86 1.86 7.74%
Adjusted Per Share Value based on latest NOSH - 123,692
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 36.51 260.05 182.16 109.05 52.10 186.28 126.24 -56.29%
EPS 9.77 7.88 6.06 4.08 2.26 6.21 5.99 38.60%
DPS 0.00 2.82 0.00 0.00 0.00 2.12 0.00 -
NAPS 1.4624 1.3659 1.3529 1.3494 1.334 1.3116 1.3103 7.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.55 0.53 0.54 0.71 0.58 0.60 0.56 -
P/RPS 1.06 0.14 0.21 0.46 0.79 0.23 0.31 127.13%
P/EPS 3.96 4.74 6.28 12.24 18.12 6.81 6.59 -28.81%
EY 25.27 21.11 15.93 8.17 5.52 14.68 15.18 40.50%
DY 0.00 7.55 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.26 0.27 0.28 0.37 0.31 0.32 0.30 -9.10%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 -
Price 0.58 0.55 0.55 0.53 0.56 0.61 0.59 -
P/RPS 1.12 0.15 0.21 0.34 0.76 0.23 0.33 126.00%
P/EPS 4.17 4.91 6.40 9.14 17.50 6.93 6.94 -28.81%
EY 23.97 20.35 15.64 10.94 5.71 14.44 14.41 40.43%
DY 0.00 7.27 0.00 0.00 0.00 4.92 0.00 -
P/NAPS 0.28 0.28 0.29 0.28 0.30 0.33 0.32 -8.52%

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