[CRESBLD] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 28.5%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 92,185 106,223 88,225 73,737 61,379 58,427 76,523 13.22%
PBT 5,692 2,521 4,553 6,239 4,253 4,420 3,348 42.49%
Tax -1,696 -2,128 -1,494 -2,001 -955 -1,750 -1,198 26.10%
NP 3,996 393 3,059 4,238 3,298 2,670 2,150 51.22%
-
NP to SH 3,996 393 3,059 4,238 3,298 2,670 2,150 51.22%
-
Tax Rate 29.80% 84.41% 32.81% 32.07% 22.45% 39.59% 35.78% -
Total Cost 88,189 105,830 85,166 69,499 58,081 55,757 74,373 12.04%
-
Net Worth 236,013 134,999 227,589 230,597 222,309 127,047 223,852 3.59%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,049 - - - 3,811 - -
Div Payout % - 1,030.53% - - - 142.75% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 236,013 134,999 227,589 230,597 222,309 127,047 223,852 3.59%
NOSH 124,874 134,999 122,360 124,647 122,148 127,047 126,470 -0.84%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.33% 0.37% 3.47% 5.75% 5.37% 4.57% 2.81% -
ROE 1.69% 0.29% 1.34% 1.84% 1.48% 2.10% 0.96% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 73.82 78.68 72.10 59.16 50.25 45.99 60.51 14.18%
EPS 3.20 0.30 2.50 3.40 2.70 2.20 1.70 52.51%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.89 1.00 1.86 1.85 1.82 1.00 1.77 4.47%
Adjusted Per Share Value based on latest NOSH - 124,647
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.10 60.04 49.87 41.68 34.69 33.02 43.25 13.22%
EPS 2.26 0.22 1.73 2.40 1.86 1.51 1.22 50.89%
DPS 0.00 2.29 0.00 0.00 0.00 2.15 0.00 -
NAPS 1.334 0.763 1.2864 1.3034 1.2565 0.7181 1.2653 3.59%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.58 0.60 0.56 0.56 0.38 0.33 0.45 -
P/RPS 0.79 0.76 0.78 0.95 0.76 0.72 0.74 4.45%
P/EPS 18.12 206.11 22.40 16.47 14.07 15.70 26.47 -22.34%
EY 5.52 0.49 4.46 6.07 7.11 6.37 3.78 28.74%
DY 0.00 5.00 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.31 0.60 0.30 0.30 0.21 0.33 0.25 15.43%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 24/11/08 -
Price 0.56 0.61 0.59 0.57 0.45 0.42 0.40 -
P/RPS 0.76 0.78 0.82 0.96 0.90 0.91 0.66 9.87%
P/EPS 17.50 209.54 23.60 16.76 16.67 19.99 23.53 -17.92%
EY 5.71 0.48 4.24 5.96 6.00 5.00 4.25 21.78%
DY 0.00 4.92 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.30 0.61 0.32 0.31 0.25 0.42 0.23 19.39%

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