[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.18%
YoY- -50.64%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 126,883 80,541 485,067 391,918 246,195 117,385 499,849 -59.94%
PBT 44,065 -5,631 28,124 18,849 11,867 6,237 37,350 11.66%
Tax -2,559 -2,772 -6,894 -5,941 -3,462 -1,753 -7,935 -53.00%
NP 41,506 -8,403 21,230 12,908 8,405 4,484 29,415 25.83%
-
NP to SH 41,874 -8,151 21,585 13,478 9,547 4,975 30,424 23.75%
-
Tax Rate 5.81% - 24.51% 31.52% 29.17% 28.11% 21.24% -
Total Cost 85,377 88,944 463,837 379,010 237,790 112,901 470,434 -67.97%
-
Net Worth 279,697 276,808 284,067 273,410 264,092 273,625 265,900 3.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,515 - - - 6,183 -
Div Payout % - - 30.18% - - - 20.33% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 279,697 276,808 284,067 273,410 264,092 273,625 265,900 3.43%
NOSH 139,848 138,404 130,306 128,361 123,987 124,375 123,674 8.54%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 32.71% -10.43% 4.38% 3.29% 3.41% 3.82% 5.88% -
ROE 14.97% -2.94% 7.60% 4.93% 3.62% 1.82% 11.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 90.73 58.19 372.25 305.32 198.57 94.38 404.16 -63.09%
EPS 30.00 -6.00 16.60 10.50 7.70 4.00 24.60 14.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 2.00 2.18 2.13 2.13 2.20 2.15 -4.71%
Adjusted Per Share Value based on latest NOSH - 135,551
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 71.72 45.52 274.17 221.52 139.15 66.35 282.53 -59.94%
EPS 23.67 -4.61 12.20 7.62 5.40 2.81 17.20 23.74%
DPS 0.00 0.00 3.68 0.00 0.00 0.00 3.50 -
NAPS 1.5809 1.5646 1.6056 1.5454 1.4927 1.5466 1.5029 3.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.26 0.915 0.87 0.81 0.88 0.61 0.50 -
P/RPS 1.39 1.57 0.23 0.27 0.44 0.65 0.12 412.70%
P/EPS 4.21 -15.54 5.25 7.71 11.43 15.25 2.03 62.69%
EY 23.76 -6.44 19.04 12.96 8.75 6.56 49.20 -38.47%
DY 0.00 0.00 5.75 0.00 0.00 0.00 10.00 -
P/NAPS 0.63 0.46 0.40 0.38 0.41 0.28 0.23 95.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 23/05/12 27/02/12 -
Price 1.26 1.23 0.755 0.89 0.83 0.81 0.60 -
P/RPS 1.39 2.11 0.20 0.29 0.42 0.86 0.15 341.77%
P/EPS 4.21 -20.89 4.56 8.48 10.78 20.25 2.44 43.90%
EY 23.76 -4.79 21.94 11.80 9.28 4.94 41.00 -30.51%
DY 0.00 0.00 6.62 0.00 0.00 0.00 8.33 -
P/NAPS 0.63 0.62 0.35 0.42 0.39 0.37 0.28 71.79%

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