[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 30.02%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 372,750 186,558 64,592 460,079 322,278 192,928 92,185 153.59%
PBT 33,900 25,956 19,732 20,121 16,104 10,626 5,692 228.21%
Tax -7,143 -5,248 -2,448 -6,207 -5,388 -3,415 -1,696 160.56%
NP 26,757 20,708 17,284 13,914 10,716 7,211 3,996 254.84%
-
NP to SH 27,303 20,719 17,290 13,939 10,721 7,212 3,996 259.65%
-
Tax Rate 21.07% 20.22% 12.41% 30.85% 33.46% 32.14% 29.80% -
Total Cost 345,993 165,850 47,308 446,165 311,562 185,717 88,189 148.54%
-
Net Worth 264,342 261,778 258,728 241,651 239,352 238,742 236,013 7.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,982 - - - -
Div Payout % - - - 35.75% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 264,342 261,778 258,728 241,651 239,352 238,742 236,013 7.84%
NOSH 124,104 124,065 124,388 124,562 124,662 124,344 124,874 -0.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.18% 11.10% 26.76% 3.02% 3.33% 3.74% 4.33% -
ROE 10.33% 7.91% 6.68% 5.77% 4.48% 3.02% 1.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 300.35 150.37 51.93 369.36 258.52 155.16 73.82 154.64%
EPS 22.00 16.70 13.90 11.30 8.60 5.80 3.20 261.13%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 2.08 1.94 1.92 1.92 1.89 8.28%
Adjusted Per Share Value based on latest NOSH - 124,230
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 210.69 105.45 36.51 260.05 182.16 109.05 52.10 153.61%
EPS 15.43 11.71 9.77 7.88 6.06 4.08 2.26 259.47%
DPS 0.00 0.00 0.00 2.82 0.00 0.00 0.00 -
NAPS 1.4941 1.4796 1.4624 1.3659 1.3529 1.3494 1.334 7.84%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.60 0.55 0.53 0.54 0.71 0.58 -
P/RPS 0.23 0.40 1.06 0.14 0.21 0.46 0.79 -56.03%
P/EPS 3.09 3.59 3.96 4.74 6.28 12.24 18.12 -69.21%
EY 32.35 27.83 25.27 21.11 15.93 8.17 5.52 224.70%
DY 0.00 0.00 0.00 7.55 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.27 0.28 0.37 0.31 2.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 -
Price 0.47 0.52 0.58 0.55 0.55 0.53 0.56 -
P/RPS 0.16 0.35 1.12 0.15 0.21 0.34 0.76 -64.57%
P/EPS 2.14 3.11 4.17 4.91 6.40 9.14 17.50 -75.33%
EY 46.81 32.12 23.97 20.35 15.64 10.94 5.71 306.04%
DY 0.00 0.00 0.00 7.27 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.28 0.28 0.29 0.28 0.30 -18.66%

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