[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 179.73%
YoY- -57.44%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 213,643 118,617 61,428 207,392 152,585 104,286 48,570 168.21%
PBT 37,496 17,166 9,498 30,045 32,835 23,202 6,591 218.34%
Tax -13,849 -6,606 -5,010 -10,067 -13,822 -10,271 -2,337 227.11%
NP 23,647 10,560 4,488 19,978 19,013 12,931 4,254 213.47%
-
NP to SH 21,217 8,394 3,920 20,756 7,420 5,243 880 732.96%
-
Tax Rate 36.93% 38.48% 52.75% 33.51% 42.10% 44.27% 35.46% -
Total Cost 189,996 108,057 56,940 187,414 133,572 91,355 44,316 163.67%
-
Net Worth 395,939 386,782 387,099 381,067 362,934 368,598 335,866 11.58%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,080 - - - -
Div Payout % - - - 29.30% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 395,939 386,782 387,099 381,067 362,934 368,598 335,866 11.58%
NOSH 167,062 164,588 163,333 162,156 161,304 158,878 146,666 9.05%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.07% 8.90% 7.31% 9.63% 12.46% 12.40% 8.76% -
ROE 5.36% 2.17% 1.01% 5.45% 2.04% 1.42% 0.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 127.88 72.07 37.61 127.90 94.59 65.64 33.12 145.91%
EPS 12.70 5.10 2.40 12.80 4.60 3.30 0.60 663.76%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 2.37 2.35 2.37 2.35 2.25 2.32 2.29 2.31%
Adjusted Per Share Value based on latest NOSH - 164,641
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 120.76 67.04 34.72 117.22 86.24 58.94 27.45 168.24%
EPS 11.99 4.74 2.22 11.73 4.19 2.96 0.50 729.96%
DPS 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
NAPS 2.2379 2.1862 2.188 2.1539 2.0514 2.0834 1.8984 11.58%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.98 1.14 1.17 1.35 1.49 1.56 1.50 -
P/RPS 0.77 1.58 3.11 1.06 1.58 2.38 4.53 -69.28%
P/EPS 7.72 22.35 48.75 10.55 32.39 47.27 250.00 -90.13%
EY 12.96 4.47 2.05 9.48 3.09 2.12 0.40 914.17%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.49 0.57 0.66 0.67 0.66 -27.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 -
Price 1.00 0.98 1.19 1.23 1.26 1.57 1.48 -
P/RPS 0.78 1.36 3.16 0.96 1.33 2.39 4.47 -68.74%
P/EPS 7.87 19.22 49.58 9.61 27.39 47.58 246.67 -89.91%
EY 12.70 5.20 2.02 10.41 3.65 2.10 0.41 884.25%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.50 0.52 0.56 0.68 0.65 -25.23%

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