[CRESBLD] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 171.15%
YoY- 164.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 286,925 163,819 595,409 452,613 275,556 124,296 498,979 -30.92%
PBT 25,000 16,741 98,281 75,386 30,401 12,469 45,460 -32.95%
Tax -9,798 -6,235 -26,059 -20,251 -9,566 -4,224 -16,333 -28.93%
NP 15,202 10,506 72,222 55,135 20,835 8,245 29,127 -35.25%
-
NP to SH 14,173 10,030 70,376 53,590 19,764 7,637 27,872 -36.37%
-
Tax Rate 39.19% 37.24% 26.51% 26.86% 31.47% 33.88% 35.93% -
Total Cost 271,723 153,313 523,187 397,478 254,721 116,051 469,852 -30.65%
-
Net Worth 499,054 494,835 487,638 471,855 443,799 431,850 425,023 11.33%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,645 - - - 6,827 -
Div Payout % - - 10.86% - - - 24.50% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 499,054 494,835 487,638 471,855 443,799 431,850 425,023 11.33%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.30% 6.41% 12.13% 12.18% 7.56% 6.63% 5.84% -
ROE 2.84% 2.03% 14.43% 11.36% 4.45% 1.77% 6.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 171.91 97.99 350.43 264.74 161.43 72.82 292.33 -29.87%
EPS 8.50 6.00 41.40 31.40 11.60 4.50 16.30 -35.29%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 2.99 2.96 2.87 2.76 2.60 2.53 2.49 13.01%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 162.18 92.59 336.54 255.83 155.75 70.25 282.03 -30.91%
EPS 8.01 5.67 39.78 30.29 11.17 4.32 15.75 -36.36%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 3.86 -
NAPS 2.8208 2.7969 2.7562 2.667 2.5085 2.4409 2.4023 11.33%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.13 0.87 0.885 0.945 0.92 0.905 -
P/RPS 0.63 1.15 0.25 0.33 0.59 1.26 0.31 60.65%
P/EPS 12.84 18.83 2.10 2.82 8.16 20.56 5.54 75.40%
EY 7.79 5.31 47.61 35.42 12.25 4.86 18.04 -42.95%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.42 -
P/NAPS 0.36 0.38 0.30 0.32 0.36 0.36 0.36 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 27/02/18 -
Price 1.02 1.06 1.00 1.07 0.87 0.905 0.99 -
P/RPS 0.59 1.08 0.29 0.40 0.54 1.24 0.34 44.55%
P/EPS 12.01 17.67 2.41 3.41 7.51 20.23 6.06 57.97%
EY 8.33 5.66 41.42 29.30 13.31 4.94 16.49 -36.65%
DY 0.00 0.00 4.50 0.00 0.00 0.00 4.04 -
P/NAPS 0.34 0.36 0.35 0.39 0.33 0.36 0.40 -10.29%

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