[CRESBLD] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -15.35%
YoY- 130.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 137,236 110,682 95,028 102,061 74,174 54,193 51,769 91.42%
PBT 8,991 11,541 9,972 10,625 6,496 3,513 5,281 42.53%
Tax -1,439 -3,887 -3,389 -8,087 -1,849 320 -1,311 6.40%
NP 7,552 7,654 6,583 2,538 4,647 3,833 3,970 53.46%
-
NP to SH 6,899 7,205 6,173 3,309 3,909 3,449 2,545 94.29%
-
Tax Rate 16.00% 33.68% 33.99% 76.11% 28.46% -9.11% 24.82% -
Total Cost 129,684 103,028 88,445 99,523 69,527 50,360 47,799 94.40%
-
Net Worth 416,488 416,488 409,248 402,427 399,016 403,076 398,632 2.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 6,820 - - - -
Div Payout % - - - 206.13% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,488 416,488 409,248 402,427 399,016 403,076 398,632 2.96%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.50% 6.92% 6.93% 2.49% 6.26% 7.07% 7.67% -
ROE 1.66% 1.73% 1.51% 0.82% 0.98% 0.86% 0.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 80.40 64.84 55.73 59.85 43.50 31.73 30.26 91.71%
EPS 4.00 4.20 3.60 1.90 2.30 2.00 1.50 92.18%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.44 2.44 2.40 2.36 2.34 2.36 2.33 3.12%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 77.57 62.56 53.71 57.69 41.92 30.63 29.26 91.43%
EPS 3.90 4.07 3.49 1.87 2.21 1.95 1.44 94.18%
DPS 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
NAPS 2.3541 2.3541 2.3132 2.2746 2.2553 2.2783 2.2532 2.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.05 1.07 0.945 0.91 0.88 0.92 0.85 -
P/RPS 1.31 1.65 1.70 1.52 2.02 2.90 2.81 -39.84%
P/EPS 25.98 25.35 26.10 46.89 38.39 45.56 57.14 -40.84%
EY 3.85 3.94 3.83 2.13 2.60 2.19 1.75 69.07%
DY 0.00 0.00 0.00 4.40 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.39 0.39 0.38 0.39 0.36 12.56%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 23/05/16 -
Price 1.05 1.19 0.975 0.955 0.91 0.90 0.95 -
P/RPS 1.31 1.84 1.75 1.60 2.09 2.84 3.14 -44.13%
P/EPS 25.98 28.19 26.93 49.21 39.70 44.57 63.86 -45.06%
EY 3.85 3.55 3.71 2.03 2.52 2.24 1.57 81.74%
DY 0.00 0.00 0.00 4.19 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.41 0.40 0.39 0.38 0.41 3.22%

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