[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -98.2%
YoY- 110.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 207,392 152,585 104,286 48,570 223,404 164,698 126,883 38.63%
PBT 30,045 32,835 23,202 6,591 61,237 39,884 44,065 -22.47%
Tax -10,067 -13,822 -10,271 -2,337 -6,300 -2,833 -2,559 148.58%
NP 19,978 19,013 12,931 4,254 54,937 37,051 41,506 -38.50%
-
NP to SH 20,756 7,420 5,243 880 48,767 37,189 41,874 -37.28%
-
Tax Rate 33.51% 42.10% 44.27% 35.46% 10.29% 7.10% 5.81% -
Total Cost 187,414 133,572 91,355 44,316 168,467 127,647 85,377 68.66%
-
Net Worth 381,067 362,934 368,598 335,866 342,561 291,919 279,697 22.82%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,080 - - - 5,609 - - -
Div Payout % 29.30% - - - 11.50% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 381,067 362,934 368,598 335,866 342,561 291,919 279,697 22.82%
NOSH 162,156 161,304 158,878 146,666 149,589 145,959 139,848 10.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.63% 12.46% 12.40% 8.76% 24.59% 22.50% 32.71% -
ROE 5.45% 2.04% 1.42% 0.26% 14.24% 12.74% 14.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 127.90 94.59 65.64 33.12 149.34 112.84 90.73 25.64%
EPS 12.80 4.60 3.30 0.60 32.60 25.40 30.00 -43.23%
DPS 3.75 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 2.35 2.25 2.32 2.29 2.29 2.00 2.00 11.31%
Adjusted Per Share Value based on latest NOSH - 146,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 117.22 86.24 58.94 27.45 126.27 93.09 71.72 38.62%
EPS 11.73 4.19 2.96 0.50 27.56 21.02 23.67 -37.29%
DPS 3.44 0.00 0.00 0.00 3.17 0.00 0.00 -
NAPS 2.1539 2.0514 2.0834 1.8984 1.9362 1.65 1.5809 22.82%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.49 1.56 1.50 1.56 1.36 1.26 -
P/RPS 1.06 1.58 2.38 4.53 1.04 1.21 1.39 -16.48%
P/EPS 10.55 32.39 47.27 250.00 4.79 5.34 4.21 84.18%
EY 9.48 3.09 2.12 0.40 20.90 18.73 23.76 -45.71%
DY 2.78 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.57 0.66 0.67 0.66 0.68 0.68 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 -
Price 1.23 1.26 1.57 1.48 1.57 1.53 1.26 -
P/RPS 0.96 1.33 2.39 4.47 1.05 1.36 1.39 -21.81%
P/EPS 9.61 27.39 47.58 246.67 4.82 6.00 4.21 73.10%
EY 10.41 3.65 2.10 0.41 20.76 16.65 23.76 -42.22%
DY 3.05 0.00 0.00 0.00 2.39 0.00 0.00 -
P/NAPS 0.52 0.56 0.68 0.65 0.69 0.77 0.63 -11.97%

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