[CRESBLD] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 916.79%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 137,801 129,350 100,743 92,185 106,223 88,225 73,737 51.54%
PBT 4,018 5,478 4,934 5,692 2,521 4,553 6,239 -25.36%
Tax -819 -1,973 -1,719 -1,696 -2,128 -1,494 -2,001 -44.78%
NP 3,199 3,505 3,215 3,996 393 3,059 4,238 -17.05%
-
NP to SH 3,219 3,509 3,216 3,996 393 3,059 4,238 -16.71%
-
Tax Rate 20.38% 36.02% 34.84% 29.80% 84.41% 32.81% 32.07% -
Total Cost 134,602 125,845 97,528 88,189 105,830 85,166 69,499 55.18%
-
Net Worth 241,007 240,617 237,489 236,013 134,999 227,589 230,597 2.97%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,969 - - - 4,049 - - -
Div Payout % 154.37% - - - 1,030.53% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 241,007 240,617 237,489 236,013 134,999 227,589 230,597 2.97%
NOSH 124,230 125,321 123,692 124,874 134,999 122,360 124,647 -0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.32% 2.71% 3.19% 4.33% 0.37% 3.47% 5.75% -
ROE 1.34% 1.46% 1.35% 1.69% 0.29% 1.34% 1.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 110.92 103.21 81.45 73.82 78.68 72.10 59.16 51.87%
EPS 2.60 2.80 2.60 3.20 0.30 2.50 3.40 -16.33%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.94 1.92 1.92 1.89 1.00 1.86 1.85 3.20%
Adjusted Per Share Value based on latest NOSH - 124,874
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.89 73.11 56.94 52.10 60.04 49.87 41.68 51.54%
EPS 1.82 1.98 1.82 2.26 0.22 1.73 2.40 -16.79%
DPS 2.81 0.00 0.00 0.00 2.29 0.00 0.00 -
NAPS 1.3622 1.36 1.3423 1.334 0.763 1.2864 1.3034 2.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.54 0.71 0.58 0.60 0.56 0.56 -
P/RPS 0.48 0.52 0.87 0.79 0.76 0.78 0.95 -36.48%
P/EPS 20.45 19.29 27.31 18.12 206.11 22.40 16.47 15.47%
EY 4.89 5.19 3.66 5.52 0.49 4.46 6.07 -13.38%
DY 7.55 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.37 0.31 0.60 0.30 0.30 -6.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 19/08/10 25/05/10 24/02/10 19/11/09 20/08/09 -
Price 0.55 0.55 0.53 0.56 0.61 0.59 0.57 -
P/RPS 0.50 0.53 0.65 0.76 0.78 0.82 0.96 -35.18%
P/EPS 21.23 19.64 20.38 17.50 209.54 23.60 16.76 17.02%
EY 4.71 5.09 4.91 5.71 0.48 4.24 5.96 -14.48%
DY 7.27 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.28 0.29 0.28 0.30 0.61 0.32 0.31 -6.54%

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