[CRESBLD] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 123.55%
YoY- -35.08%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 102,061 74,174 54,193 51,769 70,301 95,025 57,189 46.87%
PBT 10,625 6,496 3,513 5,281 -9,543 20,330 7,668 24.16%
Tax -8,087 -1,849 320 -1,311 -1,381 -7,243 -1,596 193.56%
NP 2,538 4,647 3,833 3,970 -10,924 13,087 6,072 -43.94%
-
NP to SH 3,309 3,909 3,449 2,545 -10,806 11,225 4,474 -18.14%
-
Tax Rate 76.11% 28.46% -9.11% 24.82% - 35.63% 20.81% -
Total Cost 99,523 69,527 50,360 47,799 81,225 81,938 51,117 55.60%
-
Net Worth 402,427 399,016 403,076 398,632 404,305 391,224 389,403 2.20%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,820 - - - 7,031 - - -
Div Payout % 206.13% - - - 0.00% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 402,427 399,016 403,076 398,632 404,305 391,224 389,403 2.20%
NOSH 176,921 176,921 176,921 176,921 176,921 165,073 165,703 4.44%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.49% 6.26% 7.07% 7.67% -15.54% 13.77% 10.62% -
ROE 0.82% 0.98% 0.86% 0.64% -2.67% 2.87% 1.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 59.85 43.50 31.73 30.26 39.99 57.57 34.51 44.10%
EPS 1.90 2.30 2.00 1.50 -6.10 6.80 2.70 -20.80%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.36 2.34 2.36 2.33 2.30 2.37 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 57.69 41.92 30.63 29.26 39.74 53.71 32.32 46.88%
EPS 1.87 2.21 1.95 1.44 -6.11 6.34 2.53 -18.17%
DPS 3.86 0.00 0.00 0.00 3.97 0.00 0.00 -
NAPS 2.2746 2.2553 2.2783 2.2532 2.2852 2.2113 2.201 2.20%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.91 0.88 0.92 0.85 1.02 0.98 1.14 -
P/RPS 1.52 2.02 2.90 2.81 2.55 1.70 3.30 -40.21%
P/EPS 46.89 38.39 45.56 57.14 -16.59 14.41 42.22 7.21%
EY 2.13 2.60 2.19 1.75 -6.03 6.94 2.37 -6.84%
DY 4.40 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.39 0.38 0.39 0.36 0.44 0.41 0.49 -14.05%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 -
Price 0.955 0.91 0.90 0.95 0.91 1.00 0.98 -
P/RPS 1.60 2.09 2.84 3.14 2.28 1.74 2.84 -31.66%
P/EPS 49.21 39.70 44.57 63.86 -14.80 14.71 36.30 22.37%
EY 2.03 2.52 2.24 1.57 -6.76 6.80 2.76 -18.44%
DY 4.19 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.40 0.39 0.38 0.41 0.40 0.42 0.42 -3.18%

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