[CRESBLD] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.09%
YoY- 129.53%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 177,057 151,260 124,296 156,033 137,236 110,682 95,028 51.35%
PBT 44,985 17,932 12,469 14,956 8,991 11,541 9,972 172.76%
Tax -10,685 -5,342 -4,224 -7,618 -1,439 -3,887 -3,389 114.86%
NP 34,300 12,590 8,245 7,338 7,552 7,654 6,583 200.24%
-
NP to SH 33,826 12,127 7,637 7,595 6,899 7,205 6,173 210.49%
-
Tax Rate 23.75% 29.79% 33.88% 50.94% 16.00% 33.68% 33.99% -
Total Cost 142,757 138,670 116,051 148,695 129,684 103,028 88,445 37.55%
-
Net Worth 471,855 443,799 431,850 425,023 416,488 416,488 409,248 9.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 6,827 - - - -
Div Payout % - - - 89.90% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 471,855 443,799 431,850 425,023 416,488 416,488 409,248 9.94%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.37% 8.32% 6.63% 4.70% 5.50% 6.92% 6.93% -
ROE 7.17% 2.73% 1.77% 1.79% 1.66% 1.73% 1.51% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 103.57 88.62 72.82 91.41 80.40 64.84 55.73 51.10%
EPS 19.80 7.10 4.50 4.40 4.00 4.20 3.60 211.26%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.76 2.60 2.53 2.49 2.44 2.44 2.40 9.75%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 100.08 85.50 70.25 88.19 77.57 62.56 53.71 51.36%
EPS 19.12 6.85 4.32 4.29 3.90 4.07 3.49 210.45%
DPS 0.00 0.00 0.00 3.86 0.00 0.00 0.00 -
NAPS 2.667 2.5085 2.4409 2.4023 2.3541 2.3541 2.3132 9.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.885 0.945 0.92 0.905 1.05 1.07 0.945 -
P/RPS 0.85 1.07 1.26 0.99 1.31 1.65 1.70 -36.97%
P/EPS 4.47 13.30 20.56 20.34 25.98 25.35 26.10 -69.12%
EY 22.36 7.52 4.86 4.92 3.85 3.94 3.83 223.87%
DY 0.00 0.00 0.00 4.42 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.36 0.36 0.43 0.44 0.39 -12.34%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 30/05/18 27/02/18 22/11/17 23/08/17 25/05/17 -
Price 1.07 0.87 0.905 0.99 1.05 1.19 0.975 -
P/RPS 1.03 0.98 1.24 1.08 1.31 1.84 1.75 -29.74%
P/EPS 5.41 12.25 20.23 22.25 25.98 28.19 26.93 -65.66%
EY 18.49 8.17 4.94 4.49 3.85 3.55 3.71 191.48%
DY 0.00 0.00 0.00 4.04 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.36 0.40 0.43 0.49 0.41 -3.27%

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