[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -137.76%
YoY- -263.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 223,404 164,698 126,883 80,541 485,067 391,918 246,195 -6.25%
PBT 61,237 39,884 44,065 -5,631 28,124 18,849 11,867 197.72%
Tax -6,300 -2,833 -2,559 -2,772 -6,894 -5,941 -3,462 48.89%
NP 54,937 37,051 41,506 -8,403 21,230 12,908 8,405 248.39%
-
NP to SH 48,767 37,189 41,874 -8,151 21,585 13,478 9,547 195.72%
-
Tax Rate 10.29% 7.10% 5.81% - 24.51% 31.52% 29.17% -
Total Cost 168,467 127,647 85,377 88,944 463,837 379,010 237,790 -20.47%
-
Net Worth 342,561 291,919 279,697 276,808 284,067 273,410 264,092 18.88%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,609 - - - 6,515 - - -
Div Payout % 11.50% - - - 30.18% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 342,561 291,919 279,697 276,808 284,067 273,410 264,092 18.88%
NOSH 149,589 145,959 139,848 138,404 130,306 128,361 123,987 13.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 24.59% 22.50% 32.71% -10.43% 4.38% 3.29% 3.41% -
ROE 14.24% 12.74% 14.97% -2.94% 7.60% 4.93% 3.62% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 149.34 112.84 90.73 58.19 372.25 305.32 198.57 -17.25%
EPS 32.60 25.40 30.00 -6.00 16.60 10.50 7.70 161.02%
DPS 3.75 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.29 2.00 2.00 2.00 2.18 2.13 2.13 4.93%
Adjusted Per Share Value based on latest NOSH - 138,404
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 126.27 93.09 71.72 45.52 274.17 221.52 139.15 -6.25%
EPS 27.56 21.02 23.67 -4.61 12.20 7.62 5.40 195.55%
DPS 3.17 0.00 0.00 0.00 3.68 0.00 0.00 -
NAPS 1.9362 1.65 1.5809 1.5646 1.6056 1.5454 1.4927 18.88%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.56 1.36 1.26 0.915 0.87 0.81 0.88 -
P/RPS 1.04 1.21 1.39 1.57 0.23 0.27 0.44 77.16%
P/EPS 4.79 5.34 4.21 -15.54 5.25 7.71 11.43 -43.91%
EY 20.90 18.73 23.76 -6.44 19.04 12.96 8.75 78.40%
DY 2.40 0.00 0.00 0.00 5.75 0.00 0.00 -
P/NAPS 0.68 0.68 0.63 0.46 0.40 0.38 0.41 39.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 -
Price 1.57 1.53 1.26 1.23 0.755 0.89 0.83 -
P/RPS 1.05 1.36 1.39 2.11 0.20 0.29 0.42 83.89%
P/EPS 4.82 6.00 4.21 -20.89 4.56 8.48 10.78 -41.44%
EY 20.76 16.65 23.76 -4.79 21.94 11.80 9.28 70.79%
DY 2.39 0.00 0.00 0.00 6.62 0.00 0.00 -
P/NAPS 0.69 0.77 0.63 0.62 0.35 0.42 0.39 46.12%

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