[CRESBLD] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 23.52%
YoY- -19.36%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 106,223 88,225 73,737 61,379 58,427 76,523 66,116 37.05%
PBT 2,521 4,553 6,239 4,253 4,420 3,348 4,941 -36.07%
Tax -2,128 -1,494 -2,001 -955 -1,750 -1,198 -1,508 25.73%
NP 393 3,059 4,238 3,298 2,670 2,150 3,433 -76.33%
-
NP to SH 393 3,059 4,238 3,298 2,670 2,150 3,433 -76.33%
-
Tax Rate 84.41% 32.81% 32.07% 22.45% 39.59% 35.78% 30.52% -
Total Cost 105,830 85,166 69,499 58,081 55,757 74,373 62,683 41.65%
-
Net Worth 134,999 227,589 230,597 222,309 127,047 223,852 221,918 -28.14%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,049 - - - 3,811 - - -
Div Payout % 1,030.53% - - - 142.75% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 134,999 227,589 230,597 222,309 127,047 223,852 221,918 -28.14%
NOSH 134,999 122,360 124,647 122,148 127,047 126,470 122,607 6.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.37% 3.47% 5.75% 5.37% 4.57% 2.81% 5.19% -
ROE 0.29% 1.34% 1.84% 1.48% 2.10% 0.96% 1.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.68 72.10 59.16 50.25 45.99 60.51 53.93 28.54%
EPS 0.30 2.50 3.40 2.70 2.20 1.70 2.80 -77.34%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 1.86 1.85 1.82 1.00 1.77 1.81 -32.59%
Adjusted Per Share Value based on latest NOSH - 122,148
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.04 49.87 41.68 34.69 33.02 43.25 37.37 37.05%
EPS 0.22 1.73 2.40 1.86 1.51 1.22 1.94 -76.47%
DPS 2.29 0.00 0.00 0.00 2.15 0.00 0.00 -
NAPS 0.763 1.2864 1.3034 1.2565 0.7181 1.2653 1.2543 -28.14%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.56 0.56 0.38 0.33 0.45 0.74 -
P/RPS 0.76 0.78 0.95 0.76 0.72 0.74 1.37 -32.41%
P/EPS 206.11 22.40 16.47 14.07 15.70 26.47 26.43 291.78%
EY 0.49 4.46 6.07 7.11 6.37 3.78 3.78 -74.29%
DY 5.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.60 0.30 0.30 0.21 0.33 0.25 0.41 28.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 19/11/09 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 -
Price 0.61 0.59 0.57 0.45 0.42 0.40 0.62 -
P/RPS 0.78 0.82 0.96 0.90 0.91 0.66 1.15 -22.74%
P/EPS 209.54 23.60 16.76 16.67 19.99 23.53 22.14 345.60%
EY 0.48 4.24 5.96 6.00 5.00 4.25 4.52 -77.48%
DY 4.92 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.61 0.32 0.31 0.25 0.42 0.23 0.34 47.49%

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