[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 60.15%
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 164,698 126,883 80,541 485,067 391,918 246,195 117,385 25.30%
PBT 39,884 44,065 -5,631 28,124 18,849 11,867 6,237 244.13%
Tax -2,833 -2,559 -2,772 -6,894 -5,941 -3,462 -1,753 37.67%
NP 37,051 41,506 -8,403 21,230 12,908 8,405 4,484 308.19%
-
NP to SH 37,189 41,874 -8,151 21,585 13,478 9,547 4,975 281.84%
-
Tax Rate 7.10% 5.81% - 24.51% 31.52% 29.17% 28.11% -
Total Cost 127,647 85,377 88,944 463,837 379,010 237,790 112,901 8.51%
-
Net Worth 291,919 279,697 276,808 284,067 273,410 264,092 273,625 4.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,515 - - - -
Div Payout % - - - 30.18% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 291,919 279,697 276,808 284,067 273,410 264,092 273,625 4.40%
NOSH 145,959 139,848 138,404 130,306 128,361 123,987 124,375 11.24%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.50% 32.71% -10.43% 4.38% 3.29% 3.41% 3.82% -
ROE 12.74% 14.97% -2.94% 7.60% 4.93% 3.62% 1.82% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.84 90.73 58.19 372.25 305.32 198.57 94.38 12.63%
EPS 25.40 30.00 -6.00 16.60 10.50 7.70 4.00 242.52%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.00 2.18 2.13 2.13 2.20 -6.15%
Adjusted Per Share Value based on latest NOSH - 136,030
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.09 71.72 45.52 274.17 221.52 139.15 66.35 25.30%
EPS 21.02 23.67 -4.61 12.20 7.62 5.40 2.81 282.01%
DPS 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
NAPS 1.65 1.5809 1.5646 1.6056 1.5454 1.4927 1.5466 4.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.26 0.915 0.87 0.81 0.88 0.61 -
P/RPS 1.21 1.39 1.57 0.23 0.27 0.44 0.65 51.26%
P/EPS 5.34 4.21 -15.54 5.25 7.71 11.43 15.25 -50.28%
EY 18.73 23.76 -6.44 19.04 12.96 8.75 6.56 101.13%
DY 0.00 0.00 0.00 5.75 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.46 0.40 0.38 0.41 0.28 80.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 23/05/12 -
Price 1.53 1.26 1.23 0.755 0.89 0.83 0.81 -
P/RPS 1.36 1.39 2.11 0.20 0.29 0.42 0.86 35.69%
P/EPS 6.00 4.21 -20.89 4.56 8.48 10.78 20.25 -55.52%
EY 16.65 23.76 -4.79 21.94 11.80 9.28 4.94 124.63%
DY 0.00 0.00 0.00 6.62 0.00 0.00 0.00 -
P/NAPS 0.77 0.63 0.62 0.35 0.42 0.39 0.37 62.92%

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