[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 42.74%
YoY- -5.5%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 178,782 116,893 53,450 266,291 195,896 131,770 56,297 115.90%
PBT 15,782 12,844 7,380 25,293 17,243 14,417 6,368 83.03%
Tax -6,115 -4,796 -2,255 -9,029 -5,823 -4,736 -2,035 108.09%
NP 9,667 8,048 5,125 16,264 11,420 9,681 4,333 70.65%
-
NP to SH 9,667 8,048 5,125 16,264 11,394 9,669 4,321 70.97%
-
Tax Rate 38.75% 37.34% 30.56% 35.70% 33.77% 32.85% 31.96% -
Total Cost 169,115 108,845 48,325 250,027 184,476 122,089 51,964 119.45%
-
Net Worth 83,795 84,401 81,123 145,730 69,759 69,707 63,575 20.19%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,274 2,267 - 4,554 - - - -
Div Payout % 23.53% 28.17% - 28.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 83,795 84,401 81,123 145,730 69,759 69,707 63,575 20.19%
NOSH 113,729 113,352 113,888 113,852 113,486 113,752 113,710 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.41% 6.88% 9.59% 6.11% 5.83% 7.35% 7.70% -
ROE 11.54% 9.54% 6.32% 11.16% 16.33% 13.87% 6.80% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 157.20 103.12 46.93 233.89 172.62 115.84 49.51 115.87%
EPS 8.50 7.10 4.50 14.30 10.04 8.50 3.80 70.95%
DPS 2.00 2.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.7368 0.7446 0.7123 1.28 0.6147 0.6128 0.5591 20.18%
Adjusted Per Share Value based on latest NOSH - 113,642
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 101.05 66.07 30.21 150.51 110.72 74.48 31.82 115.89%
EPS 5.46 4.55 2.90 9.19 6.44 5.47 2.44 70.99%
DPS 1.29 1.28 0.00 2.57 0.00 0.00 0.00 -
NAPS 0.4736 0.4771 0.4585 0.8237 0.3943 0.394 0.3593 20.19%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.73 0.92 1.15 0.66 0.80 1.04 1.19 -
P/RPS 0.46 0.89 2.45 0.28 0.46 0.90 2.40 -66.72%
P/EPS 8.59 12.96 25.56 4.62 7.97 12.24 31.32 -57.75%
EY 11.64 7.72 3.91 21.64 12.55 8.17 3.19 136.82%
DY 2.74 2.17 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.99 1.24 1.61 0.52 1.30 1.70 2.13 -39.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 15/06/04 -
Price 0.61 0.85 0.96 1.11 0.78 0.90 0.96 -
P/RPS 0.39 0.82 2.05 0.47 0.45 0.78 1.94 -65.64%
P/EPS 7.18 11.97 21.33 7.77 7.77 10.59 25.26 -56.73%
EY 13.93 8.35 4.69 12.87 12.87 9.44 3.96 131.12%
DY 3.28 2.35 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.83 1.14 1.35 0.87 1.27 1.47 1.72 -38.45%

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