[CRESBLD] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -92.4%
YoY- 110.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 54,807 48,299 55,716 48,570 58,706 37,815 46,342 11.79%
PBT -2,790 9,633 16,611 6,591 21,353 -4,181 49,696 -
Tax 3,755 -3,551 -7,934 -2,337 -3,467 -274 213 573.82%
NP 965 6,082 8,677 4,254 17,886 -4,455 49,909 -92.74%
-
NP to SH 13,336 2,177 4,363 880 11,578 -4,685 50,025 -58.47%
-
Tax Rate - 36.86% 47.76% 35.46% 16.24% - -0.43% -
Total Cost 53,842 42,217 47,039 44,316 40,820 42,270 -3,567 -
-
Net Worth 386,908 376,788 374,894 335,866 319,590 292,102 280,634 23.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,174 - - - 5,992 - - -
Div Payout % 46.30% - - - 51.76% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 386,908 376,788 374,894 335,866 319,590 292,102 280,634 23.80%
NOSH 164,641 167,461 161,592 146,666 159,795 146,051 140,317 11.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.76% 12.59% 15.57% 8.76% 30.47% -11.78% 107.70% -
ROE 3.45% 0.58% 1.16% 0.26% 3.62% -1.60% 17.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.29 28.84 34.48 33.12 36.74 25.89 33.03 0.52%
EPS 8.10 1.30 2.70 0.60 7.30 -3.00 35.00 -62.20%
DPS 3.75 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 2.35 2.25 2.32 2.29 2.00 2.00 2.00 11.31%
Adjusted Per Share Value based on latest NOSH - 146,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 30.98 27.30 31.49 27.45 33.18 21.37 26.19 11.81%
EPS 7.54 1.23 2.47 0.50 6.54 -2.65 28.28 -58.47%
DPS 3.49 0.00 0.00 0.00 3.39 0.00 0.00 -
NAPS 2.1869 2.1297 2.119 1.8984 1.8064 1.651 1.5862 23.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.49 1.56 1.50 1.56 1.36 1.26 -
P/RPS 4.06 5.17 4.52 4.53 4.25 5.25 3.82 4.13%
P/EPS 16.67 114.62 57.78 250.00 21.53 -42.40 3.53 180.68%
EY 6.00 0.87 1.73 0.40 4.64 -2.36 28.29 -64.33%
DY 2.78 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 0.57 0.66 0.67 0.66 0.78 0.68 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 -
Price 1.23 1.26 1.57 1.48 1.57 1.53 1.26 -
P/RPS 3.69 4.37 4.55 4.47 4.27 5.91 3.82 -2.27%
P/EPS 15.19 96.92 58.15 246.67 21.67 -47.70 3.53 163.85%
EY 6.59 1.03 1.72 0.41 4.61 -2.10 28.29 -62.04%
DY 3.05 0.00 0.00 0.00 2.39 0.00 0.00 -
P/NAPS 0.52 0.56 0.68 0.65 0.79 0.77 0.63 -11.97%

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