[CRESBLD] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -85.75%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 465,750 372,421 286,925 163,819 595,409 452,613 275,556 41.75%
PBT 22,242 25,295 25,000 16,741 98,281 75,386 30,401 -18.75%
Tax -5,308 -6,721 -9,798 -6,235 -26,059 -20,251 -9,566 -32.40%
NP 16,934 18,574 15,202 10,506 72,222 55,135 20,835 -12.87%
-
NP to SH 19,266 17,404 14,173 10,030 70,376 53,590 19,764 -1.68%
-
Tax Rate 23.86% 26.57% 39.19% 37.24% 26.51% 26.86% 31.47% -
Total Cost 448,816 353,847 271,723 153,313 523,187 397,478 254,721 45.73%
-
Net Worth 498,399 493,045 499,054 494,835 487,638 471,855 443,799 8.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,776 - - - 7,645 - - -
Div Payout % 29.98% - - - 10.86% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 498,399 493,045 499,054 494,835 487,638 471,855 443,799 8.01%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 3.64% 4.99% 5.30% 6.41% 12.13% 12.18% 7.56% -
ROE 3.87% 3.53% 2.84% 2.03% 14.43% 11.36% 4.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 282.22 222.83 171.91 97.99 350.43 264.74 161.43 44.97%
EPS 11.60 10.40 8.50 6.00 41.40 31.40 11.60 0.00%
DPS 3.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.02 2.95 2.99 2.96 2.87 2.76 2.60 10.46%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 263.25 210.50 162.18 92.59 336.54 255.83 155.75 41.75%
EPS 10.89 9.84 8.01 5.67 39.78 30.29 11.17 -1.67%
DPS 3.26 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 2.8171 2.7868 2.8208 2.7969 2.7562 2.667 2.5085 8.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.915 0.965 1.09 1.13 0.87 0.885 0.945 -
P/RPS 0.32 0.43 0.63 1.15 0.25 0.33 0.59 -33.41%
P/EPS 7.84 9.27 12.84 18.83 2.10 2.82 8.16 -2.62%
EY 12.76 10.79 7.79 5.31 47.61 35.42 12.25 2.74%
DY 3.83 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.30 0.33 0.36 0.38 0.30 0.32 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 -
Price 0.87 0.945 1.02 1.06 1.00 1.07 0.87 -
P/RPS 0.31 0.42 0.59 1.08 0.29 0.40 0.54 -30.85%
P/EPS 7.45 9.08 12.01 17.67 2.41 3.41 7.51 -0.53%
EY 13.42 11.02 8.33 5.66 41.42 29.30 13.31 0.54%
DY 4.02 0.00 0.00 0.00 4.50 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.36 0.35 0.39 0.33 -8.23%

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