[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 65.22%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 205,710 95,028 282,197 180,136 105,962 51,769 283,944 -19.35%
PBT 21,513 9,972 25,915 15,290 8,794 5,281 27,953 -16.03%
Tax -7,276 -3,389 -10,927 -2,840 -991 -1,311 -15,230 -38.91%
NP 14,237 6,583 14,988 12,450 7,803 3,970 12,723 7.79%
-
NP to SH 13,378 6,173 13,212 9,903 5,994 2,545 10,411 18.21%
-
Tax Rate 33.82% 33.99% 42.16% 18.57% 11.27% 24.82% 54.48% -
Total Cost 191,473 88,445 267,209 167,686 98,159 47,799 271,221 -20.73%
-
Net Worth 416,488 409,248 402,427 399,016 403,076 398,632 404,305 2.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 6,820 - - - 7,031 -
Div Payout % - - 51.63% - - - 67.54% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 416,488 409,248 402,427 399,016 403,076 398,632 404,305 2.00%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.92% 6.93% 5.31% 6.91% 7.36% 7.67% 4.48% -
ROE 3.21% 1.51% 3.28% 2.48% 1.49% 0.64% 2.58% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 120.52 55.73 165.49 105.64 62.04 30.26 161.53 -17.75%
EPS 7.80 3.60 7.70 5.80 3.50 1.50 6.20 16.55%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 2.44 2.40 2.36 2.34 2.36 2.33 2.30 4.02%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 116.27 53.71 159.50 101.82 59.89 29.26 160.49 -19.35%
EPS 7.56 3.49 7.47 5.60 3.39 1.44 5.88 18.25%
DPS 0.00 0.00 3.86 0.00 0.00 0.00 3.97 -
NAPS 2.3541 2.3132 2.2746 2.2553 2.2783 2.2532 2.2852 2.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.07 0.945 0.91 0.88 0.92 0.85 1.02 -
P/RPS 0.89 1.70 0.55 0.83 1.48 2.81 0.63 25.92%
P/EPS 13.65 26.10 11.74 15.15 26.21 57.14 17.22 -14.36%
EY 7.32 3.83 8.51 6.60 3.81 1.75 5.81 16.66%
DY 0.00 0.00 4.40 0.00 0.00 0.00 3.92 -
P/NAPS 0.44 0.39 0.39 0.38 0.39 0.36 0.44 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 -
Price 1.19 0.975 0.955 0.91 0.90 0.95 0.91 -
P/RPS 0.99 1.75 0.58 0.86 1.45 3.14 0.56 46.25%
P/EPS 15.18 26.93 12.33 15.67 25.64 63.86 15.36 -0.78%
EY 6.59 3.71 8.11 6.38 3.90 1.57 6.51 0.81%
DY 0.00 0.00 4.19 0.00 0.00 0.00 4.40 -
P/NAPS 0.49 0.41 0.40 0.39 0.38 0.41 0.40 14.50%

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