[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.71%
YoY- -10.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 322,278 192,928 92,185 329,564 223,341 135,116 61,379 201.78%
PBT 16,104 10,626 5,692 17,565 15,044 10,492 4,253 142.73%
Tax -5,388 -3,415 -1,696 -6,578 -4,450 -2,956 -955 216.58%
NP 10,716 7,211 3,996 10,987 10,594 7,536 3,298 119.21%
-
NP to SH 10,721 7,212 3,996 10,987 10,594 7,536 3,298 119.28%
-
Tax Rate 33.46% 32.14% 29.80% 37.45% 29.58% 28.17% 22.45% -
Total Cost 311,562 185,717 88,189 318,577 212,747 127,580 58,081 206.12%
-
Net Worth 239,352 238,742 236,013 232,045 231,821 228,550 222,309 5.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,742 - - - -
Div Payout % - - - 34.06% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 239,352 238,742 236,013 232,045 231,821 228,550 222,309 5.04%
NOSH 124,662 124,344 124,874 124,755 124,635 123,540 122,148 1.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.33% 3.74% 4.33% 3.33% 4.74% 5.58% 5.37% -
ROE 4.48% 3.02% 1.69% 4.73% 4.57% 3.30% 1.48% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 258.52 155.16 73.82 264.17 179.20 109.37 50.25 197.71%
EPS 8.60 5.80 3.20 8.90 8.50 6.10 2.70 116.33%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.92 1.92 1.89 1.86 1.86 1.85 1.82 3.62%
Adjusted Per Share Value based on latest NOSH - 134,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 182.16 109.05 52.10 186.28 126.24 76.37 34.69 201.80%
EPS 6.06 4.08 2.26 6.21 5.99 4.26 1.86 119.61%
DPS 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
NAPS 1.3529 1.3494 1.334 1.3116 1.3103 1.2918 1.2565 5.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.54 0.71 0.58 0.60 0.56 0.56 0.38 -
P/RPS 0.21 0.46 0.79 0.23 0.31 0.51 0.76 -57.54%
P/EPS 6.28 12.24 18.12 6.81 6.59 9.18 14.07 -41.56%
EY 15.93 8.17 5.52 14.68 15.18 10.89 7.11 71.13%
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.31 0.32 0.30 0.30 0.21 21.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 -
Price 0.55 0.53 0.56 0.61 0.59 0.57 0.45 -
P/RPS 0.21 0.34 0.76 0.23 0.33 0.52 0.90 -62.06%
P/EPS 6.40 9.14 17.50 6.93 6.94 9.34 16.67 -47.14%
EY 15.64 10.94 5.71 14.44 14.41 10.70 6.00 89.29%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.30 0.33 0.32 0.31 0.25 10.39%

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