[CRESBLD] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 86.55%
YoY- 142.55%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 156,033 137,236 110,682 95,028 102,061 74,174 54,193 101.99%
PBT 14,956 8,991 11,541 9,972 10,625 6,496 3,513 161.98%
Tax -7,618 -1,439 -3,887 -3,389 -8,087 -1,849 320 -
NP 7,338 7,552 7,654 6,583 2,538 4,647 3,833 53.99%
-
NP to SH 7,595 6,899 7,205 6,173 3,309 3,909 3,449 69.01%
-
Tax Rate 50.94% 16.00% 33.68% 33.99% 76.11% 28.46% -9.11% -
Total Cost 148,695 129,684 103,028 88,445 99,523 69,527 50,360 105.40%
-
Net Worth 425,023 416,488 416,488 409,248 402,427 399,016 403,076 3.58%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,827 - - - 6,820 - - -
Div Payout % 89.90% - - - 206.13% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 425,023 416,488 416,488 409,248 402,427 399,016 403,076 3.58%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.70% 5.50% 6.92% 6.93% 2.49% 6.26% 7.07% -
ROE 1.79% 1.66% 1.73% 1.51% 0.82% 0.98% 0.86% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 91.41 80.40 64.84 55.73 59.85 43.50 31.73 102.07%
EPS 4.40 4.00 4.20 3.60 1.90 2.30 2.00 68.91%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.49 2.44 2.44 2.40 2.36 2.34 2.36 3.62%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 88.19 77.57 62.56 53.71 57.69 41.92 30.63 101.99%
EPS 4.29 3.90 4.07 3.49 1.87 2.21 1.95 68.91%
DPS 3.86 0.00 0.00 0.00 3.86 0.00 0.00 -
NAPS 2.4023 2.3541 2.3541 2.3132 2.2746 2.2553 2.2783 3.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.905 1.05 1.07 0.945 0.91 0.88 0.92 -
P/RPS 0.99 1.31 1.65 1.70 1.52 2.02 2.90 -51.05%
P/EPS 20.34 25.98 25.35 26.10 46.89 38.39 45.56 -41.50%
EY 4.92 3.85 3.94 3.83 2.13 2.60 2.19 71.28%
DY 4.42 0.00 0.00 0.00 4.40 0.00 0.00 -
P/NAPS 0.36 0.43 0.44 0.39 0.39 0.38 0.39 -5.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 -
Price 0.99 1.05 1.19 0.975 0.955 0.91 0.90 -
P/RPS 1.08 1.31 1.84 1.75 1.60 2.09 2.84 -47.41%
P/EPS 22.25 25.98 28.19 26.93 49.21 39.70 44.57 -36.99%
EY 4.49 3.85 3.55 3.71 2.03 2.52 2.24 58.77%
DY 4.04 0.00 0.00 0.00 4.19 0.00 0.00 -
P/NAPS 0.40 0.43 0.49 0.41 0.40 0.39 0.38 3.46%

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