[CRESBLD] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 178.93%
YoY- 390.3%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 123,106 163,819 142,796 177,057 151,260 124,296 156,033 -14.65%
PBT 8,259 16,741 22,895 44,985 17,932 12,469 14,956 -32.76%
Tax -3,563 -6,235 -5,808 -10,685 -5,342 -4,224 -7,618 -39.83%
NP 4,696 10,506 17,087 34,300 12,590 8,245 7,338 -25.79%
-
NP to SH 4,143 10,030 16,786 33,826 12,127 7,637 7,595 -33.31%
-
Tax Rate 43.14% 37.24% 25.37% 23.75% 29.79% 33.88% 50.94% -
Total Cost 118,410 153,313 125,709 142,757 138,670 116,051 148,695 -14.12%
-
Net Worth 499,054 494,835 487,638 471,855 443,799 431,850 425,023 11.33%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,645 - - - 6,827 -
Div Payout % - - 45.55% - - - 89.90% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 499,054 494,835 487,638 471,855 443,799 431,850 425,023 11.33%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.81% 6.41% 11.97% 19.37% 8.32% 6.63% 4.70% -
ROE 0.83% 2.03% 3.44% 7.17% 2.73% 1.77% 1.79% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.76 97.99 84.04 103.57 88.62 72.82 91.41 -13.36%
EPS 2.50 6.00 9.90 19.80 7.10 4.50 4.40 -31.47%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.00 -
NAPS 2.99 2.96 2.87 2.76 2.60 2.53 2.49 13.01%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 69.58 92.59 80.71 100.08 85.50 70.25 88.19 -14.65%
EPS 2.34 5.67 9.49 19.12 6.85 4.32 4.29 -33.31%
DPS 0.00 0.00 4.32 0.00 0.00 0.00 3.86 -
NAPS 2.8208 2.7969 2.7562 2.667 2.5085 2.4409 2.4023 11.33%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.13 0.87 0.885 0.945 0.92 0.905 -
P/RPS 1.48 1.15 1.04 0.85 1.07 1.26 0.99 30.83%
P/EPS 43.91 18.83 8.81 4.47 13.30 20.56 20.34 67.27%
EY 2.28 5.31 11.36 22.36 7.52 4.86 4.92 -40.19%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.42 -
P/NAPS 0.36 0.38 0.30 0.32 0.36 0.36 0.36 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 27/02/18 -
Price 1.02 1.06 1.00 1.07 0.87 0.905 0.99 -
P/RPS 1.38 1.08 1.19 1.03 0.98 1.24 1.08 17.80%
P/EPS 41.09 17.67 10.12 5.41 12.25 20.23 22.25 50.69%
EY 2.43 5.66 9.88 18.49 8.17 4.94 4.49 -33.66%
DY 0.00 0.00 4.50 0.00 0.00 0.00 4.04 -
P/NAPS 0.34 0.36 0.35 0.39 0.33 0.36 0.40 -10.29%

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