[CRESBLD] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 31.32%
YoY- 152.5%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 372,421 286,925 163,819 595,409 452,613 275,556 124,296 107.69%
PBT 25,295 25,000 16,741 98,281 75,386 30,401 12,469 60.18%
Tax -6,721 -9,798 -6,235 -26,059 -20,251 -9,566 -4,224 36.25%
NP 18,574 15,202 10,506 72,222 55,135 20,835 8,245 71.76%
-
NP to SH 17,404 14,173 10,030 70,376 53,590 19,764 7,637 73.08%
-
Tax Rate 26.57% 39.19% 37.24% 26.51% 26.86% 31.47% 33.88% -
Total Cost 353,847 271,723 153,313 523,187 397,478 254,721 116,051 110.12%
-
Net Worth 493,045 499,054 494,835 487,638 471,855 443,799 431,850 9.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 7,645 - - - -
Div Payout % - - - 10.86% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 493,045 499,054 494,835 487,638 471,855 443,799 431,850 9.22%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.99% 5.30% 6.41% 12.13% 12.18% 7.56% 6.63% -
ROE 3.53% 2.84% 2.03% 14.43% 11.36% 4.45% 1.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 222.83 171.91 97.99 350.43 264.74 161.43 72.82 110.62%
EPS 10.40 8.50 6.00 41.40 31.40 11.60 4.50 74.71%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 2.95 2.99 2.96 2.87 2.76 2.60 2.53 10.77%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 210.50 162.18 92.59 336.54 255.83 155.75 70.25 107.70%
EPS 9.84 8.01 5.67 39.78 30.29 11.17 4.32 73.03%
DPS 0.00 0.00 0.00 4.32 0.00 0.00 0.00 -
NAPS 2.7868 2.8208 2.7969 2.7562 2.667 2.5085 2.4409 9.22%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.965 1.09 1.13 0.87 0.885 0.945 0.92 -
P/RPS 0.43 0.63 1.15 0.25 0.33 0.59 1.26 -51.13%
P/EPS 9.27 12.84 18.83 2.10 2.82 8.16 20.56 -41.17%
EY 10.79 7.79 5.31 47.61 35.42 12.25 4.86 70.10%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.38 0.30 0.32 0.36 0.36 -5.63%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 -
Price 0.945 1.02 1.06 1.00 1.07 0.87 0.905 -
P/RPS 0.42 0.59 1.08 0.29 0.40 0.54 1.24 -51.37%
P/EPS 9.08 12.01 17.67 2.41 3.41 7.51 20.23 -41.34%
EY 11.02 8.33 5.66 41.42 29.30 13.31 4.94 70.64%
DY 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.35 0.39 0.33 0.36 -7.54%

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