[CRESBLD] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.02%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 46,342 80,541 138,541 145,723 128,810 117,385 127,099 -48.99%
PBT 49,696 -5,631 18,515 6,982 5,630 6,237 3,450 492.98%
Tax 213 -2,772 -1,542 -2,479 -1,709 -1,753 -792 -
NP 49,909 -8,403 16,973 4,503 3,921 4,484 2,658 607.71%
-
NP to SH 50,025 -8,151 16,758 3,931 4,572 4,975 3,646 474.03%
-
Tax Rate -0.43% - 8.33% 35.51% 30.36% 28.11% 22.96% -
Total Cost -3,567 88,944 121,568 141,220 124,889 112,901 124,441 -
-
Net Worth 280,634 276,808 272,061 288,725 263,198 273,625 270,306 2.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,801 - - - 6,286 -
Div Payout % - - 40.59% - - - 172.41% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 280,634 276,808 272,061 288,725 263,198 273,625 270,306 2.53%
NOSH 140,317 138,404 136,030 135,551 123,567 124,375 125,724 7.60%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 107.70% -10.43% 12.25% 3.09% 3.04% 3.82% 2.09% -
ROE 17.83% -2.94% 6.16% 1.36% 1.74% 1.82% 1.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.03 58.19 101.85 107.50 104.24 94.38 101.09 -52.59%
EPS 35.00 -6.00 12.30 2.90 3.70 4.00 2.90 426.95%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 2.00 2.00 2.13 2.13 2.20 2.15 -4.71%
Adjusted Per Share Value based on latest NOSH - 135,551
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.19 45.52 78.31 82.37 72.81 66.35 71.84 -48.99%
EPS 28.28 -4.61 9.47 2.22 2.58 2.81 2.06 474.25%
DPS 0.00 0.00 3.84 0.00 0.00 0.00 3.55 -
NAPS 1.5862 1.5646 1.5378 1.6319 1.4877 1.5466 1.5278 2.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.26 0.915 0.87 0.81 0.88 0.61 0.50 -
P/RPS 3.82 1.57 0.85 0.75 0.84 0.65 0.49 293.66%
P/EPS 3.53 -15.54 7.06 27.93 23.78 15.25 17.24 -65.29%
EY 28.29 -6.44 14.16 3.58 4.20 6.56 5.80 187.88%
DY 0.00 0.00 5.75 0.00 0.00 0.00 10.00 -
P/NAPS 0.63 0.46 0.44 0.38 0.41 0.28 0.23 95.88%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 23/05/12 27/02/12 -
Price 1.26 1.23 0.755 0.89 0.83 0.81 0.60 -
P/RPS 3.82 2.11 0.74 0.83 0.80 0.86 0.59 247.77%
P/EPS 3.53 -20.89 6.13 30.69 22.43 20.25 20.69 -69.27%
EY 28.29 -4.79 16.32 3.26 4.46 4.94 4.83 225.28%
DY 0.00 0.00 6.62 0.00 0.00 0.00 8.33 -
P/NAPS 0.63 0.62 0.38 0.42 0.39 0.37 0.28 71.79%

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