[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 24.04%
YoY- 332.68%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 499,849 372,750 186,558 64,592 460,079 322,278 192,928 88.31%
PBT 37,350 33,900 25,956 19,732 20,121 16,104 10,626 130.64%
Tax -7,935 -7,143 -5,248 -2,448 -6,207 -5,388 -3,415 75.16%
NP 29,415 26,757 20,708 17,284 13,914 10,716 7,211 154.64%
-
NP to SH 30,424 27,303 20,719 17,290 13,939 10,721 7,212 160.39%
-
Tax Rate 21.24% 21.07% 20.22% 12.41% 30.85% 33.46% 32.14% -
Total Cost 470,434 345,993 165,850 47,308 446,165 311,562 185,717 85.50%
-
Net Worth 265,900 264,342 261,778 258,728 241,651 239,352 238,742 7.42%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,183 - - - 4,982 - - -
Div Payout % 20.33% - - - 35.75% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 265,900 264,342 261,778 258,728 241,651 239,352 238,742 7.42%
NOSH 123,674 124,104 124,065 124,388 124,562 124,662 124,344 -0.35%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.88% 7.18% 11.10% 26.76% 3.02% 3.33% 3.74% -
ROE 11.44% 10.33% 7.91% 6.68% 5.77% 4.48% 3.02% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 404.16 300.35 150.37 51.93 369.36 258.52 155.16 88.98%
EPS 24.60 22.00 16.70 13.90 11.30 8.60 5.80 161.33%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.15 2.13 2.11 2.08 1.94 1.92 1.92 7.81%
Adjusted Per Share Value based on latest NOSH - 124,388
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 282.53 210.69 105.45 36.51 260.05 182.16 109.05 88.30%
EPS 17.20 15.43 11.71 9.77 7.88 6.06 4.08 160.27%
DPS 3.50 0.00 0.00 0.00 2.82 0.00 0.00 -
NAPS 1.5029 1.4941 1.4796 1.4624 1.3659 1.3529 1.3494 7.42%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.50 0.68 0.60 0.55 0.53 0.54 0.71 -
P/RPS 0.12 0.23 0.40 1.06 0.14 0.21 0.46 -59.07%
P/EPS 2.03 3.09 3.59 3.96 4.74 6.28 12.24 -69.71%
EY 49.20 32.35 27.83 25.27 21.11 15.93 8.17 229.91%
DY 10.00 0.00 0.00 0.00 7.55 0.00 0.00 -
P/NAPS 0.23 0.32 0.28 0.26 0.27 0.28 0.37 -27.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 -
Price 0.60 0.47 0.52 0.58 0.55 0.55 0.53 -
P/RPS 0.15 0.16 0.35 1.12 0.15 0.21 0.34 -41.96%
P/EPS 2.44 2.14 3.11 4.17 4.91 6.40 9.14 -58.44%
EY 41.00 46.81 32.12 23.97 20.35 15.64 10.94 140.69%
DY 8.33 0.00 0.00 0.00 7.27 0.00 0.00 -
P/NAPS 0.28 0.22 0.25 0.28 0.28 0.29 0.28 0.00%

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