[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 41.52%
YoY- -80.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 118,617 61,428 207,392 152,585 104,286 48,570 223,404 -34.50%
PBT 17,166 9,498 30,045 32,835 23,202 6,591 61,237 -57.26%
Tax -6,606 -5,010 -10,067 -13,822 -10,271 -2,337 -6,300 3.22%
NP 10,560 4,488 19,978 19,013 12,931 4,254 54,937 -66.79%
-
NP to SH 8,394 3,920 20,756 7,420 5,243 880 48,767 -69.15%
-
Tax Rate 38.48% 52.75% 33.51% 42.10% 44.27% 35.46% 10.29% -
Total Cost 108,057 56,940 187,414 133,572 91,355 44,316 168,467 -25.68%
-
Net Worth 386,782 387,099 381,067 362,934 368,598 335,866 342,561 8.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 6,080 - - - 5,609 -
Div Payout % - - 29.30% - - - 11.50% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 386,782 387,099 381,067 362,934 368,598 335,866 342,561 8.45%
NOSH 164,588 163,333 162,156 161,304 158,878 146,666 149,589 6.59%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.90% 7.31% 9.63% 12.46% 12.40% 8.76% 24.59% -
ROE 2.17% 1.01% 5.45% 2.04% 1.42% 0.26% 14.24% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 72.07 37.61 127.90 94.59 65.64 33.12 149.34 -38.55%
EPS 5.10 2.40 12.80 4.60 3.30 0.60 32.60 -71.06%
DPS 0.00 0.00 3.75 0.00 0.00 0.00 3.75 -
NAPS 2.35 2.37 2.35 2.25 2.32 2.29 2.29 1.74%
Adjusted Per Share Value based on latest NOSH - 167,461
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 67.04 34.72 117.22 86.24 58.94 27.45 126.27 -34.50%
EPS 4.74 2.22 11.73 4.19 2.96 0.50 27.56 -69.17%
DPS 0.00 0.00 3.44 0.00 0.00 0.00 3.17 -
NAPS 2.1862 2.188 2.1539 2.0514 2.0834 1.8984 1.9362 8.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.17 1.35 1.49 1.56 1.50 1.56 -
P/RPS 1.58 3.11 1.06 1.58 2.38 4.53 1.04 32.25%
P/EPS 22.35 48.75 10.55 32.39 47.27 250.00 4.79 180.01%
EY 4.47 2.05 9.48 3.09 2.12 0.40 20.90 -64.33%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.40 -
P/NAPS 0.49 0.49 0.57 0.66 0.67 0.66 0.68 -19.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 -
Price 0.98 1.19 1.23 1.26 1.57 1.48 1.57 -
P/RPS 1.36 3.16 0.96 1.33 2.39 4.47 1.05 18.87%
P/EPS 19.22 49.58 9.61 27.39 47.58 246.67 4.82 152.09%
EY 5.20 2.02 10.41 3.65 2.10 0.41 20.76 -60.36%
DY 0.00 0.00 3.05 0.00 0.00 0.00 2.39 -
P/NAPS 0.42 0.50 0.52 0.56 0.68 0.65 0.69 -28.24%

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