[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
15-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.89%
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 266,291 195,896 131,770 56,297 194,074 143,021 92,385 101.88%
PBT 25,293 17,243 14,417 6,368 26,220 18,794 12,266 61.65%
Tax -9,029 -5,823 -4,736 -2,035 -11,023 -8,457 -6,276 27.29%
NP 16,264 11,420 9,681 4,333 15,197 10,337 5,990 94.03%
-
NP to SH 16,264 11,394 9,669 4,321 17,210 12,350 8,054 59.42%
-
Tax Rate 35.70% 33.77% 32.85% 31.96% 42.04% 45.00% 51.17% -
Total Cost 250,027 184,476 122,089 51,964 178,877 132,684 86,395 102.42%
-
Net Worth 145,730 69,759 69,707 63,575 47,802 32,173 28,833 193.07%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,554 - - - 3,761 1,816 - -
Div Payout % 28.00% - - - 21.86% 14.71% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 145,730 69,759 69,707 63,575 47,802 32,173 28,833 193.07%
NOSH 113,852 113,486 113,752 113,710 94,043 90,808 89,488 17.32%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.11% 5.83% 7.35% 7.70% 7.83% 7.23% 6.48% -
ROE 11.16% 16.33% 13.87% 6.80% 36.00% 38.39% 27.93% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 233.89 172.62 115.84 49.51 206.37 157.50 103.24 72.06%
EPS 14.30 10.04 8.50 3.80 18.30 13.60 9.00 35.97%
DPS 4.00 0.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 1.28 0.6147 0.6128 0.5591 0.5083 0.3543 0.3222 149.78%
Adjusted Per Share Value based on latest NOSH - 113,710
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 150.51 110.72 74.48 31.82 109.69 80.84 52.22 101.87%
EPS 9.19 6.44 5.47 2.44 9.73 6.98 4.55 59.44%
DPS 2.57 0.00 0.00 0.00 2.13 1.03 0.00 -
NAPS 0.8237 0.3943 0.394 0.3593 0.2702 0.1819 0.163 193.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.66 0.80 1.04 1.19 1.07 0.98 0.84 -
P/RPS 0.28 0.46 0.90 2.40 0.52 0.62 0.81 -50.58%
P/EPS 4.62 7.97 12.24 31.32 5.85 7.21 9.33 -37.27%
EY 21.64 12.55 8.17 3.19 17.10 13.88 10.71 59.48%
DY 6.06 0.00 0.00 0.00 3.74 2.04 0.00 -
P/NAPS 0.52 1.30 1.70 2.13 2.11 2.77 2.61 -65.72%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 24/11/04 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 -
Price 1.11 0.78 0.90 0.96 1.15 1.08 0.85 -
P/RPS 0.47 0.45 0.78 1.94 0.56 0.69 0.82 -30.88%
P/EPS 7.77 7.77 10.59 25.26 6.28 7.94 9.44 -12.12%
EY 12.87 12.87 9.44 3.96 15.91 12.59 10.59 13.81%
DY 3.60 0.00 0.00 0.00 3.48 1.85 0.00 -
P/NAPS 0.87 1.27 1.47 1.72 2.26 3.05 2.64 -52.12%

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