[CRESBLD] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -27.82%
YoY- 42.28%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 100,743 92,185 106,223 88,225 73,737 61,379 58,427 43.93%
PBT 4,934 5,692 2,521 4,553 6,239 4,253 4,420 7.63%
Tax -1,719 -1,696 -2,128 -1,494 -2,001 -955 -1,750 -1.18%
NP 3,215 3,996 393 3,059 4,238 3,298 2,670 13.22%
-
NP to SH 3,216 3,996 393 3,059 4,238 3,298 2,670 13.24%
-
Tax Rate 34.84% 29.80% 84.41% 32.81% 32.07% 22.45% 39.59% -
Total Cost 97,528 88,189 105,830 85,166 69,499 58,081 55,757 45.32%
-
Net Worth 237,489 236,013 134,999 227,589 230,597 222,309 127,047 51.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,049 - - - 3,811 -
Div Payout % - - 1,030.53% - - - 142.75% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 237,489 236,013 134,999 227,589 230,597 222,309 127,047 51.92%
NOSH 123,692 124,874 134,999 122,360 124,647 122,148 127,047 -1.77%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.19% 4.33% 0.37% 3.47% 5.75% 5.37% 4.57% -
ROE 1.35% 1.69% 0.29% 1.34% 1.84% 1.48% 2.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.45 73.82 78.68 72.10 59.16 50.25 45.99 46.53%
EPS 2.60 3.20 0.30 2.50 3.40 2.70 2.20 11.81%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.92 1.89 1.00 1.86 1.85 1.82 1.00 54.66%
Adjusted Per Share Value based on latest NOSH - 122,360
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 56.94 52.10 60.04 49.87 41.68 34.69 33.02 43.94%
EPS 1.82 2.26 0.22 1.73 2.40 1.86 1.51 13.29%
DPS 0.00 0.00 2.29 0.00 0.00 0.00 2.15 -
NAPS 1.3423 1.334 0.763 1.2864 1.3034 1.2565 0.7181 51.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.71 0.58 0.60 0.56 0.56 0.38 0.33 -
P/RPS 0.87 0.79 0.76 0.78 0.95 0.76 0.72 13.48%
P/EPS 27.31 18.12 206.11 22.40 16.47 14.07 15.70 44.78%
EY 3.66 5.52 0.49 4.46 6.07 7.11 6.37 -30.95%
DY 0.00 0.00 5.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.37 0.31 0.60 0.30 0.30 0.21 0.33 7.94%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 -
Price 0.53 0.56 0.61 0.59 0.57 0.45 0.42 -
P/RPS 0.65 0.76 0.78 0.82 0.96 0.90 0.91 -20.14%
P/EPS 20.38 17.50 209.54 23.60 16.76 16.67 19.99 1.30%
EY 4.91 5.71 0.48 4.24 5.96 6.00 5.00 -1.20%
DY 0.00 0.00 4.92 0.00 0.00 0.00 7.14 -
P/NAPS 0.28 0.30 0.61 0.32 0.31 0.25 0.42 -23.74%

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