[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -81.11%
YoY- 345.45%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 283,944 213,643 118,617 61,428 207,392 152,585 104,286 94.63%
PBT 27,953 37,496 17,166 9,498 30,045 32,835 23,202 13.18%
Tax -15,230 -13,849 -6,606 -5,010 -10,067 -13,822 -10,271 29.94%
NP 12,723 23,647 10,560 4,488 19,978 19,013 12,931 -1.07%
-
NP to SH 10,411 21,217 8,394 3,920 20,756 7,420 5,243 57.78%
-
Tax Rate 54.48% 36.93% 38.48% 52.75% 33.51% 42.10% 44.27% -
Total Cost 271,221 189,996 108,057 56,940 187,414 133,572 91,355 106.15%
-
Net Worth 404,305 395,939 386,782 387,099 381,067 362,934 368,598 6.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,031 - - - 6,080 - - -
Div Payout % 67.54% - - - 29.30% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 404,305 395,939 386,782 387,099 381,067 362,934 368,598 6.34%
NOSH 176,921 167,062 164,588 163,333 162,156 161,304 158,878 7.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.48% 11.07% 8.90% 7.31% 9.63% 12.46% 12.40% -
ROE 2.58% 5.36% 2.17% 1.01% 5.45% 2.04% 1.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 161.53 127.88 72.07 37.61 127.90 94.59 65.64 81.97%
EPS 6.20 12.70 5.10 2.40 12.80 4.60 3.30 52.08%
DPS 4.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 2.30 2.37 2.35 2.37 2.35 2.25 2.32 -0.57%
Adjusted Per Share Value based on latest NOSH - 163,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 160.49 120.76 67.04 34.72 117.22 86.24 58.94 94.64%
EPS 5.88 11.99 4.74 2.22 11.73 4.19 2.96 57.82%
DPS 3.97 0.00 0.00 0.00 3.44 0.00 0.00 -
NAPS 2.2852 2.2379 2.1862 2.188 2.1539 2.0514 2.0834 6.33%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.98 1.14 1.17 1.35 1.49 1.56 -
P/RPS 0.63 0.77 1.58 3.11 1.06 1.58 2.38 -58.67%
P/EPS 17.22 7.72 22.35 48.75 10.55 32.39 47.27 -48.89%
EY 5.81 12.96 4.47 2.05 9.48 3.09 2.12 95.47%
DY 3.92 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.44 0.41 0.49 0.49 0.57 0.66 0.67 -24.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 -
Price 0.91 1.00 0.98 1.19 1.23 1.26 1.57 -
P/RPS 0.56 0.78 1.36 3.16 0.96 1.33 2.39 -61.89%
P/EPS 15.36 7.87 19.22 49.58 9.61 27.39 47.58 -52.84%
EY 6.51 12.70 5.20 2.02 10.41 3.65 2.10 112.16%
DY 4.40 0.00 0.00 0.00 3.05 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.50 0.52 0.56 0.68 -29.72%

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