[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 20.12%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 113,017 58,898 253,006 178,782 116,893 53,450 266,291 -43.61%
PBT 15,248 8,658 20,194 15,782 12,844 7,380 25,293 -28.70%
Tax -5,926 -3,031 -8,454 -6,115 -4,796 -2,255 -9,029 -24.53%
NP 9,322 5,627 11,740 9,667 8,048 5,125 16,264 -31.06%
-
NP to SH 9,322 5,627 11,740 9,667 8,048 5,125 16,264 -31.06%
-
Tax Rate 38.86% 35.01% 41.86% 38.75% 37.34% 30.56% 35.70% -
Total Cost 103,695 53,271 241,266 169,115 108,845 48,325 250,027 -44.47%
-
Net Worth 167,069 159,431 152,760 83,795 84,401 81,123 145,730 9.56%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 4,560 2,274 2,267 - 4,554 -
Div Payout % - - 38.84% 23.53% 28.17% - 28.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 167,069 159,431 152,760 83,795 84,401 81,123 145,730 9.56%
NOSH 121,064 117,229 114,000 113,729 113,352 113,888 113,852 4.19%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.25% 9.55% 4.64% 5.41% 6.88% 9.59% 6.11% -
ROE 5.58% 3.53% 7.69% 11.54% 9.54% 6.32% 11.16% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 93.35 50.24 221.94 157.20 103.12 46.93 233.89 -45.88%
EPS 7.70 4.80 10.30 8.50 7.10 4.50 14.30 -33.88%
DPS 0.00 0.00 4.00 2.00 2.00 0.00 4.00 -
NAPS 1.38 1.36 1.34 0.7368 0.7446 0.7123 1.28 5.15%
Adjusted Per Share Value based on latest NOSH - 114,014
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 63.88 33.29 143.00 101.05 66.07 30.21 150.51 -43.61%
EPS 5.27 3.18 6.64 5.46 4.55 2.90 9.19 -31.04%
DPS 0.00 0.00 2.58 1.29 1.28 0.00 2.57 -
NAPS 0.9443 0.9011 0.8634 0.4736 0.4771 0.4585 0.8237 9.56%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.79 0.75 0.62 0.73 0.92 1.15 0.66 -
P/RPS 0.85 1.49 0.28 0.46 0.89 2.45 0.28 110.08%
P/EPS 10.26 15.62 6.02 8.59 12.96 25.56 4.62 70.46%
EY 9.75 6.40 16.61 11.64 7.72 3.91 21.64 -41.31%
DY 0.00 0.00 6.45 2.74 2.17 0.00 6.06 -
P/NAPS 0.57 0.55 0.46 0.99 1.24 1.61 0.52 6.32%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 -
Price 0.75 0.81 0.70 0.61 0.85 0.96 1.11 -
P/RPS 0.80 1.61 0.32 0.39 0.82 2.05 0.47 42.69%
P/EPS 9.74 16.87 6.80 7.18 11.97 21.33 7.77 16.30%
EY 10.27 5.93 14.71 13.93 8.35 4.69 12.87 -14.00%
DY 0.00 0.00 5.71 3.28 2.35 0.00 3.60 -
P/NAPS 0.54 0.60 0.52 0.83 1.14 1.35 0.87 -27.29%

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