[CRESBLD] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 9.11%
YoY- 14.71%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 121,966 64,592 137,801 129,350 100,743 92,185 106,223 9.67%
PBT 6,224 19,732 4,018 5,478 4,934 5,692 2,521 82.97%
Tax -2,800 -2,448 -819 -1,973 -1,719 -1,696 -2,128 20.13%
NP 3,424 17,284 3,199 3,505 3,215 3,996 393 325.09%
-
NP to SH 3,429 17,290 3,219 3,509 3,216 3,996 393 325.50%
-
Tax Rate 44.99% 12.41% 20.38% 36.02% 34.84% 29.80% 84.41% -
Total Cost 118,542 47,308 134,602 125,845 97,528 88,189 105,830 7.87%
-
Net Worth 258,399 258,728 241,007 240,617 237,489 236,013 134,999 54.34%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,969 - - - 4,049 -
Div Payout % - - 154.37% - - - 1,030.53% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 258,399 258,728 241,007 240,617 237,489 236,013 134,999 54.34%
NOSH 122,464 124,388 124,230 125,321 123,692 124,874 134,999 -6.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.81% 26.76% 2.32% 2.71% 3.19% 4.33% 0.37% -
ROE 1.33% 6.68% 1.34% 1.46% 1.35% 1.69% 0.29% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 99.59 51.93 110.92 103.21 81.45 73.82 78.68 17.06%
EPS 2.80 13.90 2.60 2.80 2.60 3.20 0.30 345.11%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.00 -
NAPS 2.11 2.08 1.94 1.92 1.92 1.89 1.00 64.73%
Adjusted Per Share Value based on latest NOSH - 125,321
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.94 36.51 77.89 73.11 56.94 52.10 60.04 9.68%
EPS 1.94 9.77 1.82 1.98 1.82 2.26 0.22 328.53%
DPS 0.00 0.00 2.81 0.00 0.00 0.00 2.29 -
NAPS 1.4605 1.4624 1.3622 1.36 1.3423 1.334 0.763 54.34%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.60 0.55 0.53 0.54 0.71 0.58 0.60 -
P/RPS 0.60 1.06 0.48 0.52 0.87 0.79 0.76 -14.61%
P/EPS 21.43 3.96 20.45 19.29 27.31 18.12 206.11 -77.98%
EY 4.67 25.27 4.89 5.19 3.66 5.52 0.49 351.37%
DY 0.00 0.00 7.55 0.00 0.00 0.00 5.00 -
P/NAPS 0.28 0.26 0.27 0.28 0.37 0.31 0.60 -39.91%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 -
Price 0.52 0.58 0.55 0.55 0.53 0.56 0.61 -
P/RPS 0.52 1.12 0.50 0.53 0.65 0.76 0.78 -23.74%
P/EPS 18.57 4.17 21.23 19.64 20.38 17.50 209.54 -80.21%
EY 5.38 23.97 4.71 5.09 4.91 5.71 0.48 403.05%
DY 0.00 0.00 7.27 0.00 0.00 0.00 4.92 -
P/NAPS 0.25 0.28 0.28 0.29 0.28 0.30 0.61 -44.91%

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