[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -68.49%
YoY- 18.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 253,006 178,782 116,893 53,450 266,291 195,896 131,770 54.29%
PBT 20,194 15,782 12,844 7,380 25,293 17,243 14,417 25.11%
Tax -8,454 -6,115 -4,796 -2,255 -9,029 -5,823 -4,736 46.99%
NP 11,740 9,667 8,048 5,125 16,264 11,420 9,681 13.67%
-
NP to SH 11,740 9,667 8,048 5,125 16,264 11,394 9,669 13.77%
-
Tax Rate 41.86% 38.75% 37.34% 30.56% 35.70% 33.77% 32.85% -
Total Cost 241,266 169,115 108,845 48,325 250,027 184,476 122,089 57.28%
-
Net Worth 152,760 83,795 84,401 81,123 145,730 69,759 69,707 68.47%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 4,560 2,274 2,267 - 4,554 - - -
Div Payout % 38.84% 23.53% 28.17% - 28.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 152,760 83,795 84,401 81,123 145,730 69,759 69,707 68.47%
NOSH 114,000 113,729 113,352 113,888 113,852 113,486 113,752 0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.64% 5.41% 6.88% 9.59% 6.11% 5.83% 7.35% -
ROE 7.69% 11.54% 9.54% 6.32% 11.16% 16.33% 13.87% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 221.94 157.20 103.12 46.93 233.89 172.62 115.84 54.07%
EPS 10.30 8.50 7.10 4.50 14.30 10.04 8.50 13.62%
DPS 4.00 2.00 2.00 0.00 4.00 0.00 0.00 -
NAPS 1.34 0.7368 0.7446 0.7123 1.28 0.6147 0.6128 68.23%
Adjusted Per Share Value based on latest NOSH - 113,888
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 143.00 101.05 66.07 30.21 150.51 110.72 74.48 54.29%
EPS 6.64 5.46 4.55 2.90 9.19 6.44 5.47 13.75%
DPS 2.58 1.29 1.28 0.00 2.57 0.00 0.00 -
NAPS 0.8634 0.4736 0.4771 0.4585 0.8237 0.3943 0.394 68.47%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.62 0.73 0.92 1.15 0.66 0.80 1.04 -
P/RPS 0.28 0.46 0.89 2.45 0.28 0.46 0.90 -53.98%
P/EPS 6.02 8.59 12.96 25.56 4.62 7.97 12.24 -37.61%
EY 16.61 11.64 7.72 3.91 21.64 12.55 8.17 60.27%
DY 6.45 2.74 2.17 0.00 6.06 0.00 0.00 -
P/NAPS 0.46 0.99 1.24 1.61 0.52 1.30 1.70 -58.06%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 24/11/05 24/08/05 17/05/05 28/02/05 24/11/04 11/08/04 -
Price 0.70 0.61 0.85 0.96 1.11 0.78 0.90 -
P/RPS 0.32 0.39 0.82 2.05 0.47 0.45 0.78 -44.69%
P/EPS 6.80 7.18 11.97 21.33 7.77 7.77 10.59 -25.51%
EY 14.71 13.93 8.35 4.69 12.87 12.87 9.44 34.30%
DY 5.71 3.28 2.35 0.00 3.60 0.00 0.00 -
P/NAPS 0.52 0.83 1.14 1.35 0.87 1.27 1.47 -49.88%

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