[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -89.82%
YoY- -47.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 270,275 211,848 135,325 69,209 365,766 273,305 171,285 35.34%
PBT 18,607 14,187 10,839 5,898 52,810 38,421 23,275 -13.80%
Tax -6,264 -4,514 -3,316 -1,808 -12,617 -10,624 -7,478 -11.09%
NP 12,343 9,673 7,523 4,090 40,193 27,797 15,797 -15.10%
-
NP to SH 12,343 9,673 7,523 4,090 40,193 27,797 15,797 -15.10%
-
Tax Rate 33.66% 31.82% 30.59% 30.65% 23.89% 27.65% 32.13% -
Total Cost 257,932 202,175 127,802 65,119 325,573 245,508 155,488 39.91%
-
Net Worth 220,903 219,502 223,223 220,612 216,561 203,844 196,228 8.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,702 - - - 8,662 - - -
Div Payout % 30.00% - - - 21.55% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 220,903 219,502 223,223 220,612 216,561 203,844 196,228 8.17%
NOSH 123,410 124,012 123,327 123,939 123,749 123,542 123,414 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.57% 4.57% 5.56% 5.91% 10.99% 10.17% 9.22% -
ROE 5.59% 4.41% 3.37% 1.85% 18.56% 13.64% 8.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 219.01 170.83 109.73 55.84 295.57 221.22 138.79 35.35%
EPS 10.00 7.80 6.10 3.30 32.50 22.50 12.80 -15.11%
DPS 3.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.79 1.77 1.81 1.78 1.75 1.65 1.59 8.18%
Adjusted Per Share Value based on latest NOSH - 123,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 152.77 119.74 76.49 39.12 206.74 154.48 96.81 35.35%
EPS 6.98 5.47 4.25 2.31 22.72 15.71 8.93 -15.08%
DPS 2.09 0.00 0.00 0.00 4.90 0.00 0.00 -
NAPS 1.2486 1.2407 1.2617 1.2469 1.2241 1.1522 1.1091 8.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.45 0.74 0.79 0.98 0.85 0.85 -
P/RPS 0.15 0.26 0.67 1.41 0.33 0.38 0.61 -60.58%
P/EPS 3.30 5.77 12.13 23.94 3.02 3.78 6.64 -37.12%
EY 30.31 17.33 8.24 4.18 33.14 26.47 15.06 59.06%
DY 9.09 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.18 0.25 0.41 0.44 0.56 0.52 0.53 -51.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 -
Price 0.42 0.40 0.62 0.80 0.88 0.89 0.83 -
P/RPS 0.19 0.23 0.57 1.43 0.30 0.40 0.60 -53.37%
P/EPS 4.20 5.13 10.16 24.24 2.71 3.96 6.48 -25.00%
EY 23.81 19.50 9.84 4.13 36.91 25.28 15.42 33.41%
DY 7.14 0.00 0.00 0.00 7.95 0.00 0.00 -
P/NAPS 0.23 0.23 0.34 0.45 0.50 0.54 0.52 -41.80%

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