[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -50.93%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 180,136 105,962 51,769 283,944 213,643 118,617 61,428 104.47%
PBT 15,290 8,794 5,281 27,953 37,496 17,166 9,498 37.23%
Tax -2,840 -991 -1,311 -15,230 -13,849 -6,606 -5,010 -31.43%
NP 12,450 7,803 3,970 12,723 23,647 10,560 4,488 97.06%
-
NP to SH 9,903 5,994 2,545 10,411 21,217 8,394 3,920 85.17%
-
Tax Rate 18.57% 11.27% 24.82% 54.48% 36.93% 38.48% 52.75% -
Total Cost 167,686 98,159 47,799 271,221 189,996 108,057 56,940 105.05%
-
Net Worth 399,016 403,076 398,632 404,305 395,939 386,782 387,099 2.03%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 7,031 - - - -
Div Payout % - - - 67.54% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 399,016 403,076 398,632 404,305 395,939 386,782 387,099 2.03%
NOSH 176,921 176,921 176,921 176,921 167,062 164,588 163,333 5.45%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.91% 7.36% 7.67% 4.48% 11.07% 8.90% 7.31% -
ROE 2.48% 1.49% 0.64% 2.58% 5.36% 2.17% 1.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 105.64 62.04 30.26 161.53 127.88 72.07 37.61 98.70%
EPS 5.80 3.50 1.50 6.20 12.70 5.10 2.40 79.79%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.34 2.36 2.33 2.30 2.37 2.35 2.37 -0.84%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 101.82 59.89 29.26 160.49 120.76 67.04 34.72 104.48%
EPS 5.60 3.39 1.44 5.88 11.99 4.74 2.22 84.99%
DPS 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
NAPS 2.2553 2.2783 2.2532 2.2852 2.2379 2.1862 2.188 2.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.88 0.92 0.85 1.02 0.98 1.14 1.17 -
P/RPS 0.83 1.48 2.81 0.63 0.77 1.58 3.11 -58.44%
P/EPS 15.15 26.21 57.14 17.22 7.72 22.35 48.75 -54.02%
EY 6.60 3.81 1.75 5.81 12.96 4.47 2.05 117.57%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.36 0.44 0.41 0.49 0.49 -15.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 20/05/15 -
Price 0.91 0.90 0.95 0.91 1.00 0.98 1.19 -
P/RPS 0.86 1.45 3.14 0.56 0.78 1.36 3.16 -57.90%
P/EPS 15.67 25.64 63.86 15.36 7.87 19.22 49.58 -53.50%
EY 6.38 3.90 1.57 6.51 12.70 5.20 2.02 114.81%
DY 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.40 0.42 0.42 0.50 -15.22%

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