[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.58%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 192,928 92,185 329,564 223,341 135,116 61,379 270,275 -20.17%
PBT 10,626 5,692 17,565 15,044 10,492 4,253 18,607 -31.23%
Tax -3,415 -1,696 -6,578 -4,450 -2,956 -955 -6,264 -33.33%
NP 7,211 3,996 10,987 10,594 7,536 3,298 12,343 -30.18%
-
NP to SH 7,212 3,996 10,987 10,594 7,536 3,298 12,343 -30.17%
-
Tax Rate 32.14% 29.80% 37.45% 29.58% 28.17% 22.45% 33.66% -
Total Cost 185,717 88,189 318,577 212,747 127,580 58,081 257,932 -19.71%
-
Net Worth 238,742 236,013 232,045 231,821 228,550 222,309 220,903 5.32%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 3,742 - - - 3,702 -
Div Payout % - - 34.06% - - - 30.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 238,742 236,013 232,045 231,821 228,550 222,309 220,903 5.32%
NOSH 124,344 124,874 124,755 124,635 123,540 122,148 123,410 0.50%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.74% 4.33% 3.33% 4.74% 5.58% 5.37% 4.57% -
ROE 3.02% 1.69% 4.73% 4.57% 3.30% 1.48% 5.59% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 155.16 73.82 264.17 179.20 109.37 50.25 219.01 -20.57%
EPS 5.80 3.20 8.90 8.50 6.10 2.70 10.00 -30.52%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 1.89 1.86 1.86 1.85 1.82 1.79 4.79%
Adjusted Per Share Value based on latest NOSH - 122,360
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 109.05 52.10 186.28 126.24 76.37 34.69 152.77 -20.17%
EPS 4.08 2.26 6.21 5.99 4.26 1.86 6.98 -30.15%
DPS 0.00 0.00 2.12 0.00 0.00 0.00 2.09 -
NAPS 1.3494 1.334 1.3116 1.3103 1.2918 1.2565 1.2486 5.32%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.71 0.58 0.60 0.56 0.56 0.38 0.33 -
P/RPS 0.46 0.79 0.23 0.31 0.51 0.76 0.15 111.51%
P/EPS 12.24 18.12 6.81 6.59 9.18 14.07 3.30 140.18%
EY 8.17 5.52 14.68 15.18 10.89 7.11 30.31 -58.37%
DY 0.00 0.00 5.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.37 0.31 0.32 0.30 0.30 0.21 0.18 61.87%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.53 0.56 0.61 0.59 0.57 0.45 0.42 -
P/RPS 0.34 0.76 0.23 0.33 0.52 0.90 0.19 47.55%
P/EPS 9.14 17.50 6.93 6.94 9.34 16.67 4.20 68.17%
EY 10.94 5.71 14.44 14.41 10.70 6.00 23.81 -40.54%
DY 0.00 0.00 4.92 0.00 0.00 0.00 7.14 -
P/NAPS 0.28 0.30 0.33 0.32 0.31 0.25 0.23 14.05%

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