[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 39.35%
YoY- 429.57%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 195,896 131,770 56,297 194,074 143,021 92,385 32,723 228.62%
PBT 17,243 14,417 6,368 26,220 18,794 12,266 5,494 113.91%
Tax -5,823 -4,736 -2,035 -11,023 -8,457 -6,276 -3,587 38.00%
NP 11,420 9,681 4,333 15,197 10,337 5,990 1,907 228.69%
-
NP to SH 11,394 9,669 4,321 17,210 12,350 8,054 3,970 101.56%
-
Tax Rate 33.77% 32.85% 31.96% 42.04% 45.00% 51.17% 65.29% -
Total Cost 184,476 122,089 51,964 178,877 132,684 86,395 30,816 228.61%
-
Net Worth 69,759 69,707 63,575 47,802 32,173 28,833 21,491 118.75%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,761 1,816 - - -
Div Payout % - - - 21.86% 14.71% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 69,759 69,707 63,575 47,802 32,173 28,833 21,491 118.75%
NOSH 113,486 113,752 113,710 94,043 90,808 89,488 76,346 30.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.83% 7.35% 7.70% 7.83% 7.23% 6.48% 5.83% -
ROE 16.33% 13.87% 6.80% 36.00% 38.39% 27.93% 18.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 172.62 115.84 49.51 206.37 157.50 103.24 42.86 152.49%
EPS 10.04 8.50 3.80 18.30 13.60 9.00 5.20 54.86%
DPS 0.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 0.6147 0.6128 0.5591 0.5083 0.3543 0.3222 0.2815 68.07%
Adjusted Per Share Value based on latest NOSH - 103,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 110.72 74.48 31.82 109.69 80.84 52.22 18.50 228.56%
EPS 6.44 5.47 2.44 9.73 6.98 4.55 2.24 101.80%
DPS 0.00 0.00 0.00 2.13 1.03 0.00 0.00 -
NAPS 0.3943 0.394 0.3593 0.2702 0.1819 0.163 0.1215 118.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.80 1.04 1.19 1.07 0.98 0.84 0.18 -
P/RPS 0.46 0.90 2.40 0.52 0.62 0.81 0.42 6.23%
P/EPS 7.97 12.24 31.32 5.85 7.21 9.33 3.46 74.15%
EY 12.55 8.17 3.19 17.10 13.88 10.71 28.89 -42.55%
DY 0.00 0.00 0.00 3.74 2.04 0.00 0.00 -
P/NAPS 1.30 1.70 2.13 2.11 2.77 2.61 0.64 60.18%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 09/06/03 -
Price 0.78 0.90 0.96 1.15 1.08 0.85 0.18 -
P/RPS 0.45 0.78 1.94 0.56 0.69 0.82 0.42 4.69%
P/EPS 7.77 10.59 25.26 6.28 7.94 9.44 3.46 71.23%
EY 12.87 9.44 3.96 15.91 12.59 10.59 28.89 -41.58%
DY 0.00 0.00 0.00 3.48 1.85 0.00 0.00 -
P/NAPS 1.27 1.47 1.72 2.26 3.05 2.64 0.64 57.71%

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