[CRESBLD] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -44.62%
YoY- 13.26%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 145,723 128,810 117,385 127,099 186,192 121,966 64,592 71.76%
PBT 6,982 5,630 6,237 3,450 7,944 6,224 19,732 -49.87%
Tax -2,479 -1,709 -1,753 -792 -1,895 -2,800 -2,448 0.84%
NP 4,503 3,921 4,484 2,658 6,049 3,424 17,284 -59.10%
-
NP to SH 3,931 4,572 4,975 3,646 6,584 3,429 17,290 -62.64%
-
Tax Rate 35.51% 30.36% 28.11% 22.96% 23.85% 44.99% 12.41% -
Total Cost 141,220 124,889 112,901 124,441 180,143 118,542 47,308 106.90%
-
Net Worth 288,725 263,198 273,625 270,306 264,602 258,399 258,728 7.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,286 - - - -
Div Payout % - - - 172.41% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 288,725 263,198 273,625 270,306 264,602 258,399 258,728 7.56%
NOSH 135,551 123,567 124,375 125,724 124,226 122,464 124,388 5.88%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.09% 3.04% 3.82% 2.09% 3.25% 2.81% 26.76% -
ROE 1.36% 1.74% 1.82% 1.35% 2.49% 1.33% 6.68% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 107.50 104.24 94.38 101.09 149.88 99.59 51.93 62.21%
EPS 2.90 3.70 4.00 2.90 5.30 2.80 13.90 -64.72%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.13 2.13 2.20 2.15 2.13 2.11 2.08 1.59%
Adjusted Per Share Value based on latest NOSH - 125,724
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 82.37 72.81 66.35 71.84 105.24 68.94 36.51 71.76%
EPS 2.22 2.58 2.81 2.06 3.72 1.94 9.77 -62.66%
DPS 0.00 0.00 0.00 3.55 0.00 0.00 0.00 -
NAPS 1.6319 1.4877 1.5466 1.5278 1.4956 1.4605 1.4624 7.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.81 0.88 0.61 0.50 0.68 0.60 0.55 -
P/RPS 0.75 0.84 0.65 0.49 0.45 0.60 1.06 -20.54%
P/EPS 27.93 23.78 15.25 17.24 12.83 21.43 3.96 266.47%
EY 3.58 4.20 6.56 5.80 7.79 4.67 25.27 -72.72%
DY 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.28 0.23 0.32 0.28 0.26 28.69%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 23/05/12 27/02/12 29/11/11 25/08/11 25/05/11 -
Price 0.89 0.83 0.81 0.60 0.47 0.52 0.58 -
P/RPS 0.83 0.80 0.86 0.59 0.31 0.52 1.12 -18.06%
P/EPS 30.69 22.43 20.25 20.69 8.87 18.57 4.17 276.98%
EY 3.26 4.46 4.94 4.83 11.28 5.38 23.97 -73.45%
DY 0.00 0.00 0.00 8.33 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.37 0.28 0.22 0.25 0.28 30.94%

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