[CRESBLD] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 512.59%
YoY- 15.18%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 95,025 57,189 61,428 54,807 48,299 55,716 48,570 56.36%
PBT 20,330 7,668 9,498 -2,790 9,633 16,611 6,591 111.75%
Tax -7,243 -1,596 -5,010 3,755 -3,551 -7,934 -2,337 112.42%
NP 13,087 6,072 4,488 965 6,082 8,677 4,254 111.38%
-
NP to SH 11,225 4,474 3,920 13,336 2,177 4,363 880 445.08%
-
Tax Rate 35.63% 20.81% 52.75% - 36.86% 47.76% 35.46% -
Total Cost 81,938 51,117 56,940 53,842 42,217 47,039 44,316 50.58%
-
Net Worth 391,224 389,403 387,099 386,908 376,788 374,894 335,866 10.69%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 6,174 - - - -
Div Payout % - - - 46.30% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 391,224 389,403 387,099 386,908 376,788 374,894 335,866 10.69%
NOSH 165,073 165,703 163,333 164,641 167,461 161,592 146,666 8.19%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 13.77% 10.62% 7.31% 1.76% 12.59% 15.57% 8.76% -
ROE 2.87% 1.15% 1.01% 3.45% 0.58% 1.16% 0.26% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 57.57 34.51 37.61 33.29 28.84 34.48 33.12 44.51%
EPS 6.80 2.70 2.40 8.10 1.30 2.70 0.60 403.80%
DPS 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
NAPS 2.37 2.35 2.37 2.35 2.25 2.32 2.29 2.31%
Adjusted Per Share Value based on latest NOSH - 164,641
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 53.71 32.32 34.72 30.98 27.30 31.49 27.45 56.37%
EPS 6.34 2.53 2.22 7.54 1.23 2.47 0.50 442.92%
DPS 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 2.2113 2.201 2.188 2.1869 2.1297 2.119 1.8984 10.69%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.98 1.14 1.17 1.35 1.49 1.56 1.50 -
P/RPS 1.70 3.30 3.11 4.06 5.17 4.52 4.53 -47.94%
P/EPS 14.41 42.22 48.75 16.67 114.62 57.78 250.00 -85.05%
EY 6.94 2.37 2.05 6.00 0.87 1.73 0.40 569.03%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.41 0.49 0.49 0.57 0.66 0.67 0.66 -27.17%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 -
Price 1.00 0.98 1.19 1.23 1.26 1.57 1.48 -
P/RPS 1.74 2.84 3.16 3.69 4.37 4.55 4.47 -46.65%
P/EPS 14.71 36.30 49.58 15.19 96.92 58.15 246.67 -84.70%
EY 6.80 2.76 2.02 6.59 1.03 1.72 0.41 549.24%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.50 0.52 0.56 0.68 0.65 -25.23%

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