[CRESBLD] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -40.25%
YoY- 31.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 93,329 85,496 123,106 163,819 142,796 177,057 151,260 -27.46%
PBT -3,053 295 8,259 16,741 22,895 44,985 17,932 -
Tax 1,413 3,077 -3,563 -6,235 -5,808 -10,685 -5,342 -
NP -1,640 3,372 4,696 10,506 17,087 34,300 12,590 -
-
NP to SH 1,862 3,231 4,143 10,030 16,786 33,826 12,127 -71.22%
-
Tax Rate - -1,043.05% 43.14% 37.24% 25.37% 23.75% 29.79% -
Total Cost 94,969 82,124 118,410 153,313 125,709 142,757 138,670 -22.25%
-
Net Worth 498,399 493,045 499,054 494,835 487,638 471,855 443,799 8.01%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,776 - - - 7,645 - - -
Div Payout % 310.21% - - - 45.55% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 498,399 493,045 499,054 494,835 487,638 471,855 443,799 8.01%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.76% 3.94% 3.81% 6.41% 11.97% 19.37% 8.32% -
ROE 0.37% 0.66% 0.83% 2.03% 3.44% 7.17% 2.73% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 56.55 51.15 73.76 97.99 84.04 103.57 88.62 -25.81%
EPS 1.10 1.90 2.50 6.00 9.90 19.80 7.10 -71.05%
DPS 3.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 3.02 2.95 2.99 2.96 2.87 2.76 2.60 10.46%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.75 48.32 69.58 92.59 80.71 100.08 85.50 -27.46%
EPS 1.05 1.83 2.34 5.67 9.49 19.12 6.85 -71.26%
DPS 3.26 0.00 0.00 0.00 4.32 0.00 0.00 -
NAPS 2.8171 2.7868 2.8208 2.7969 2.7562 2.667 2.5085 8.01%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.915 0.965 1.09 1.13 0.87 0.885 0.945 -
P/RPS 1.62 1.89 1.48 1.15 1.04 0.85 1.07 31.75%
P/EPS 81.10 49.92 43.91 18.83 8.81 4.47 13.30 232.67%
EY 1.23 2.00 2.28 5.31 11.36 22.36 7.52 -69.99%
DY 3.83 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 0.30 0.33 0.36 0.38 0.30 0.32 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 20/11/19 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 -
Price 0.87 0.945 1.02 1.06 1.00 1.07 0.87 -
P/RPS 1.54 1.85 1.38 1.08 1.19 1.03 0.98 35.05%
P/EPS 77.11 48.88 41.09 17.67 10.12 5.41 12.25 239.77%
EY 1.30 2.05 2.43 5.66 9.88 18.49 8.17 -70.53%
DY 4.02 0.00 0.00 0.00 4.50 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.36 0.35 0.39 0.33 -8.23%

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