[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -75.55%
YoY- -35.08%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 282,197 180,136 105,962 51,769 283,944 213,643 118,617 77.74%
PBT 25,915 15,290 8,794 5,281 27,953 37,496 17,166 31.43%
Tax -10,927 -2,840 -991 -1,311 -15,230 -13,849 -6,606 39.65%
NP 14,988 12,450 7,803 3,970 12,723 23,647 10,560 26.16%
-
NP to SH 13,212 9,903 5,994 2,545 10,411 21,217 8,394 35.12%
-
Tax Rate 42.16% 18.57% 11.27% 24.82% 54.48% 36.93% 38.48% -
Total Cost 267,209 167,686 98,159 47,799 271,221 189,996 108,057 82.36%
-
Net Worth 402,427 399,016 403,076 398,632 404,305 395,939 386,782 2.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,820 - - - 7,031 - - -
Div Payout % 51.63% - - - 67.54% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 402,427 399,016 403,076 398,632 404,305 395,939 386,782 2.66%
NOSH 176,921 176,921 176,921 176,921 176,921 167,062 164,588 4.91%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.31% 6.91% 7.36% 7.67% 4.48% 11.07% 8.90% -
ROE 3.28% 2.48% 1.49% 0.64% 2.58% 5.36% 2.17% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.49 105.64 62.04 30.26 161.53 127.88 72.07 73.61%
EPS 7.70 5.80 3.50 1.50 6.20 12.70 5.10 31.44%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.36 2.34 2.36 2.33 2.30 2.37 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 159.50 101.82 59.89 29.26 160.49 120.76 67.04 77.75%
EPS 7.47 5.60 3.39 1.44 5.88 11.99 4.74 35.23%
DPS 3.86 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 2.2746 2.2553 2.2783 2.2532 2.2852 2.2379 2.1862 2.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.91 0.88 0.92 0.85 1.02 0.98 1.14 -
P/RPS 0.55 0.83 1.48 2.81 0.63 0.77 1.58 -50.35%
P/EPS 11.74 15.15 26.21 57.14 17.22 7.72 22.35 -34.77%
EY 8.51 6.60 3.81 1.75 5.81 12.96 4.47 53.30%
DY 4.40 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.39 0.38 0.39 0.36 0.44 0.41 0.49 -14.05%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 -
Price 0.955 0.91 0.90 0.95 0.91 1.00 0.98 -
P/RPS 0.58 0.86 1.45 3.14 0.56 0.78 1.36 -43.19%
P/EPS 12.33 15.67 25.64 63.86 15.36 7.87 19.22 -25.51%
EY 8.11 6.38 3.90 1.57 6.51 12.70 5.20 34.30%
DY 4.19 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.40 0.39 0.38 0.41 0.40 0.42 0.42 -3.18%

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