[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.66%
YoY- 1.2%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 186,558 64,592 460,079 322,278 192,928 92,185 329,564 -31.64%
PBT 25,956 19,732 20,121 16,104 10,626 5,692 17,565 29.82%
Tax -5,248 -2,448 -6,207 -5,388 -3,415 -1,696 -6,578 -14.01%
NP 20,708 17,284 13,914 10,716 7,211 3,996 10,987 52.76%
-
NP to SH 20,719 17,290 13,939 10,721 7,212 3,996 10,987 52.81%
-
Tax Rate 20.22% 12.41% 30.85% 33.46% 32.14% 29.80% 37.45% -
Total Cost 165,850 47,308 446,165 311,562 185,717 88,189 318,577 -35.36%
-
Net Worth 261,778 258,728 241,651 239,352 238,742 236,013 232,045 8.39%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,982 - - - 3,742 -
Div Payout % - - 35.75% - - - 34.06% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 261,778 258,728 241,651 239,352 238,742 236,013 232,045 8.39%
NOSH 124,065 124,388 124,562 124,662 124,344 124,874 124,755 -0.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.10% 26.76% 3.02% 3.33% 3.74% 4.33% 3.33% -
ROE 7.91% 6.68% 5.77% 4.48% 3.02% 1.69% 4.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 150.37 51.93 369.36 258.52 155.16 73.82 264.17 -31.38%
EPS 16.70 13.90 11.30 8.60 5.80 3.20 8.90 52.30%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.11 2.08 1.94 1.92 1.92 1.89 1.86 8.79%
Adjusted Per Share Value based on latest NOSH - 125,321
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.45 36.51 260.05 182.16 109.05 52.10 186.28 -31.64%
EPS 11.71 9.77 7.88 6.06 4.08 2.26 6.21 52.80%
DPS 0.00 0.00 2.82 0.00 0.00 0.00 2.12 -
NAPS 1.4796 1.4624 1.3659 1.3529 1.3494 1.334 1.3116 8.39%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.60 0.55 0.53 0.54 0.71 0.58 0.60 -
P/RPS 0.40 1.06 0.14 0.21 0.46 0.79 0.23 44.76%
P/EPS 3.59 3.96 4.74 6.28 12.24 18.12 6.81 -34.81%
EY 27.83 25.27 21.11 15.93 8.17 5.52 14.68 53.35%
DY 0.00 0.00 7.55 0.00 0.00 0.00 5.00 -
P/NAPS 0.28 0.26 0.27 0.28 0.37 0.31 0.32 -8.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 -
Price 0.52 0.58 0.55 0.55 0.53 0.56 0.61 -
P/RPS 0.35 1.12 0.15 0.21 0.34 0.76 0.23 32.40%
P/EPS 3.11 4.17 4.91 6.40 9.14 17.50 6.93 -41.46%
EY 32.12 23.97 20.35 15.64 10.94 5.71 14.44 70.65%
DY 0.00 0.00 7.27 0.00 0.00 0.00 4.92 -
P/NAPS 0.25 0.28 0.28 0.29 0.28 0.30 0.33 -16.93%

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