[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.78%
YoY- 154.67%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 246,195 117,385 499,849 372,750 186,558 64,592 460,079 -34.11%
PBT 11,867 6,237 37,350 33,900 25,956 19,732 20,121 -29.69%
Tax -3,462 -1,753 -7,935 -7,143 -5,248 -2,448 -6,207 -32.26%
NP 8,405 4,484 29,415 26,757 20,708 17,284 13,914 -28.56%
-
NP to SH 9,547 4,975 30,424 27,303 20,719 17,290 13,939 -22.31%
-
Tax Rate 29.17% 28.11% 21.24% 21.07% 20.22% 12.41% 30.85% -
Total Cost 237,790 112,901 470,434 345,993 165,850 47,308 446,165 -34.28%
-
Net Worth 264,092 273,625 265,900 264,342 261,778 258,728 241,651 6.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,183 - - - 4,982 -
Div Payout % - - 20.33% - - - 35.75% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 264,092 273,625 265,900 264,342 261,778 258,728 241,651 6.10%
NOSH 123,987 124,375 123,674 124,104 124,065 124,388 124,562 -0.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.41% 3.82% 5.88% 7.18% 11.10% 26.76% 3.02% -
ROE 3.62% 1.82% 11.44% 10.33% 7.91% 6.68% 5.77% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 198.57 94.38 404.16 300.35 150.37 51.93 369.36 -33.90%
EPS 7.70 4.00 24.60 22.00 16.70 13.90 11.30 -22.58%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.13 2.20 2.15 2.13 2.11 2.08 1.94 6.43%
Adjusted Per Share Value based on latest NOSH - 124,226
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 139.15 66.35 282.53 210.69 105.45 36.51 260.05 -34.11%
EPS 5.40 2.81 17.20 15.43 11.71 9.77 7.88 -22.28%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.82 -
NAPS 1.4927 1.5466 1.5029 1.4941 1.4796 1.4624 1.3659 6.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.61 0.50 0.68 0.60 0.55 0.53 -
P/RPS 0.44 0.65 0.12 0.23 0.40 1.06 0.14 114.71%
P/EPS 11.43 15.25 2.03 3.09 3.59 3.96 4.74 79.91%
EY 8.75 6.56 49.20 32.35 27.83 25.27 21.11 -44.43%
DY 0.00 0.00 10.00 0.00 0.00 0.00 7.55 -
P/NAPS 0.41 0.28 0.23 0.32 0.28 0.26 0.27 32.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 27/02/12 29/11/11 25/08/11 25/05/11 28/02/11 -
Price 0.83 0.81 0.60 0.47 0.52 0.58 0.55 -
P/RPS 0.42 0.86 0.15 0.16 0.35 1.12 0.15 98.78%
P/EPS 10.78 20.25 2.44 2.14 3.11 4.17 4.91 69.00%
EY 9.28 4.94 41.00 46.81 32.12 23.97 20.35 -40.78%
DY 0.00 0.00 8.33 0.00 0.00 0.00 7.27 -
P/NAPS 0.39 0.37 0.28 0.22 0.25 0.28 0.28 24.74%

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