[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -52.07%
YoY- 9.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 318,266 224,222 113,017 58,898 253,006 178,782 116,893 94.62%
PBT 31,460 26,564 15,248 8,658 20,194 15,782 12,844 81.41%
Tax -11,426 -10,017 -5,926 -3,031 -8,454 -6,115 -4,796 78.09%
NP 20,034 16,547 9,322 5,627 11,740 9,667 8,048 83.37%
-
NP to SH 20,034 16,547 9,322 5,627 11,740 9,667 8,048 83.37%
-
Tax Rate 36.32% 37.71% 38.86% 35.01% 41.86% 38.75% 37.34% -
Total Cost 298,232 207,675 103,695 53,271 241,266 169,115 108,845 95.44%
-
Net Worth 178,646 173,986 167,069 159,431 152,760 83,795 84,401 64.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,118 - - - 4,560 2,274 2,267 93.48%
Div Payout % 30.54% - - - 38.84% 23.53% 28.17% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 178,646 173,986 167,069 159,431 152,760 83,795 84,401 64.62%
NOSH 122,360 121,669 121,064 117,229 114,000 113,729 113,352 5.21%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.29% 7.38% 8.25% 9.55% 4.64% 5.41% 6.88% -
ROE 11.21% 9.51% 5.58% 3.53% 7.69% 11.54% 9.54% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 260.10 184.29 93.35 50.24 221.94 157.20 103.12 84.98%
EPS 16.40 13.60 7.70 4.80 10.30 8.50 7.10 74.47%
DPS 5.00 0.00 0.00 0.00 4.00 2.00 2.00 83.89%
NAPS 1.46 1.43 1.38 1.36 1.34 0.7368 0.7446 56.46%
Adjusted Per Share Value based on latest NOSH - 117,229
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.89 126.74 63.88 33.29 143.00 101.05 66.07 94.62%
EPS 11.32 9.35 5.27 3.18 6.64 5.46 4.55 83.30%
DPS 3.46 0.00 0.00 0.00 2.58 1.29 1.28 93.69%
NAPS 1.0098 0.9834 0.9443 0.9011 0.8634 0.4736 0.4771 64.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.78 0.73 0.79 0.75 0.62 0.73 0.92 -
P/RPS 0.30 0.40 0.85 1.49 0.28 0.46 0.89 -51.46%
P/EPS 4.76 5.37 10.26 15.62 6.02 8.59 12.96 -48.62%
EY 20.99 18.63 9.75 6.40 16.61 11.64 7.72 94.44%
DY 6.41 0.00 0.00 0.00 6.45 2.74 2.17 105.46%
P/NAPS 0.53 0.51 0.57 0.55 0.46 0.99 1.24 -43.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 -
Price 0.88 0.79 0.75 0.81 0.70 0.61 0.85 -
P/RPS 0.34 0.43 0.80 1.61 0.32 0.39 0.82 -44.30%
P/EPS 5.37 5.81 9.74 16.87 6.80 7.18 11.97 -41.31%
EY 18.61 17.22 10.27 5.93 14.71 13.93 8.35 70.37%
DY 5.68 0.00 0.00 0.00 5.71 3.28 2.35 79.81%
P/NAPS 0.60 0.55 0.54 0.60 0.52 0.83 1.14 -34.73%

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