[CRESBLD] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 150.89%
YoY- 415.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 54,193 51,769 70,301 95,025 57,189 61,428 54,807 -0.74%
PBT 3,513 5,281 -9,543 20,330 7,668 9,498 -2,790 -
Tax 320 -1,311 -1,381 -7,243 -1,596 -5,010 3,755 -80.66%
NP 3,833 3,970 -10,924 13,087 6,072 4,488 965 151.01%
-
NP to SH 3,449 2,545 -10,806 11,225 4,474 3,920 13,336 -59.44%
-
Tax Rate -9.11% 24.82% - 35.63% 20.81% 52.75% - -
Total Cost 50,360 47,799 81,225 81,938 51,117 56,940 53,842 -4.36%
-
Net Worth 403,076 398,632 404,305 391,224 389,403 387,099 386,908 2.76%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 7,031 - - - 6,174 -
Div Payout % - - 0.00% - - - 46.30% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 403,076 398,632 404,305 391,224 389,403 387,099 386,908 2.76%
NOSH 176,921 176,921 176,921 165,073 165,703 163,333 164,641 4.91%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.07% 7.67% -15.54% 13.77% 10.62% 7.31% 1.76% -
ROE 0.86% 0.64% -2.67% 2.87% 1.15% 1.01% 3.45% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 31.73 30.26 39.99 57.57 34.51 37.61 33.29 -3.15%
EPS 2.00 1.50 -6.10 6.80 2.70 2.40 8.10 -60.67%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.75 -
NAPS 2.36 2.33 2.30 2.37 2.35 2.37 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 165,073
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 30.63 29.26 39.74 53.71 32.32 34.72 30.98 -0.75%
EPS 1.95 1.44 -6.11 6.34 2.53 2.22 7.54 -59.44%
DPS 0.00 0.00 3.97 0.00 0.00 0.00 3.49 -
NAPS 2.2783 2.2532 2.2852 2.2113 2.201 2.188 2.1869 2.76%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.92 0.85 1.02 0.98 1.14 1.17 1.35 -
P/RPS 2.90 2.81 2.55 1.70 3.30 3.11 4.06 -20.11%
P/EPS 45.56 57.14 -16.59 14.41 42.22 48.75 16.67 95.59%
EY 2.19 1.75 -6.03 6.94 2.37 2.05 6.00 -48.95%
DY 0.00 0.00 3.92 0.00 0.00 0.00 2.78 -
P/NAPS 0.39 0.36 0.44 0.41 0.49 0.49 0.57 -22.37%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 20/05/15 17/02/15 -
Price 0.90 0.95 0.91 1.00 0.98 1.19 1.23 -
P/RPS 2.84 3.14 2.28 1.74 2.84 3.16 3.69 -16.02%
P/EPS 44.57 63.86 -14.80 14.71 36.30 49.58 15.19 105.08%
EY 2.24 1.57 -6.76 6.80 2.76 2.02 6.59 -51.32%
DY 0.00 0.00 4.40 0.00 0.00 0.00 3.05 -
P/NAPS 0.38 0.41 0.40 0.42 0.42 0.50 0.52 -18.88%

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