[CRESBLD] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 92.01%
YoY- 87.63%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 128,810 117,385 127,099 186,192 121,966 64,592 137,801 -4.40%
PBT 5,630 6,237 3,450 7,944 6,224 19,732 4,018 25.24%
Tax -1,709 -1,753 -792 -1,895 -2,800 -2,448 -819 63.36%
NP 3,921 4,484 2,658 6,049 3,424 17,284 3,199 14.54%
-
NP to SH 4,572 4,975 3,646 6,584 3,429 17,290 3,219 26.38%
-
Tax Rate 30.36% 28.11% 22.96% 23.85% 44.99% 12.41% 20.38% -
Total Cost 124,889 112,901 124,441 180,143 118,542 47,308 134,602 -4.87%
-
Net Worth 263,198 273,625 270,306 264,602 258,399 258,728 241,007 6.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,286 - - - 4,969 -
Div Payout % - - 172.41% - - - 154.37% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 263,198 273,625 270,306 264,602 258,399 258,728 241,007 6.05%
NOSH 123,567 124,375 125,724 124,226 122,464 124,388 124,230 -0.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.04% 3.82% 2.09% 3.25% 2.81% 26.76% 2.32% -
ROE 1.74% 1.82% 1.35% 2.49% 1.33% 6.68% 1.34% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 104.24 94.38 101.09 149.88 99.59 51.93 110.92 -4.05%
EPS 3.70 4.00 2.90 5.30 2.80 13.90 2.60 26.54%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 4.00 -
NAPS 2.13 2.20 2.15 2.13 2.11 2.08 1.94 6.43%
Adjusted Per Share Value based on latest NOSH - 124,226
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.81 66.35 71.84 105.24 68.94 36.51 77.89 -4.40%
EPS 2.58 2.81 2.06 3.72 1.94 9.77 1.82 26.21%
DPS 0.00 0.00 3.55 0.00 0.00 0.00 2.81 -
NAPS 1.4877 1.5466 1.5278 1.4956 1.4605 1.4624 1.3622 6.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.88 0.61 0.50 0.68 0.60 0.55 0.53 -
P/RPS 0.84 0.65 0.49 0.45 0.60 1.06 0.48 45.26%
P/EPS 23.78 15.25 17.24 12.83 21.43 3.96 20.45 10.59%
EY 4.20 6.56 5.80 7.79 4.67 25.27 4.89 -9.65%
DY 0.00 0.00 10.00 0.00 0.00 0.00 7.55 -
P/NAPS 0.41 0.28 0.23 0.32 0.28 0.26 0.27 32.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 27/02/12 29/11/11 25/08/11 25/05/11 28/02/11 -
Price 0.83 0.81 0.60 0.47 0.52 0.58 0.55 -
P/RPS 0.80 0.86 0.59 0.31 0.52 1.12 0.50 36.83%
P/EPS 22.43 20.25 20.69 8.87 18.57 4.17 21.23 3.73%
EY 4.46 4.94 4.83 11.28 5.38 23.97 4.71 -3.57%
DY 0.00 0.00 8.33 0.00 0.00 0.00 7.27 -
P/NAPS 0.39 0.37 0.28 0.22 0.25 0.28 0.28 24.74%

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