[CRESBLD] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	258,454	253,006	249,177	251,414	263,444	266,291	246,949	3.08%
YoY %	2.15%	1.54%	-0.89%	-4.57%	-1.07%	7.83%	-	-
Horiz. %	104.66%	102.45%	100.90%	101.81%	106.68%	107.83%	100.00%	-
PBT	21,472	20,194	23,832	23,720	26,305	25,293	24,669	-8.84%
YoY %	6.33%	-15.27%	0.47%	-9.83%	4.00%	2.53%	-	-
Horiz. %	87.04%	81.86%	96.61%	96.15%	106.63%	102.53%	100.00%	-
Tax	-9,230	-8,454	-9,321	-9,089	-9,249	-9,029	-8,389	6.58%
YoY %	-9.18%	9.30%	-2.55%	1.73%	-2.44%	-7.63%	-	-
Horiz. %	110.03%	100.77%	111.11%	108.34%	110.25%	107.63%	100.00%	-
NP	12,242	11,740	14,511	14,631	17,056	16,264	16,280	-17.32%
YoY %	4.28%	-19.10%	-0.82%	-14.22%	4.87%	-0.10%	-	-
Horiz. %	75.20%	72.11%	89.13%	89.87%	104.77%	99.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,242	11,740	14,511	14,617	17,042	16,238	16,254	-17.23%
YoY %	4.28%	-19.10%	-0.73%	-14.23%	4.95%	-0.10%	-	-
Horiz. %	75.32%	72.23%	89.28%	89.93%	104.85%	99.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.99%	41.86%	39.11%	38.32%	35.16%	35.70%	34.01%	-
YoY %	2.70%	7.03%	2.06%	8.99%	-1.51%	4.97%	-	-
Horiz. %	126.40%	123.08%	115.00%	112.67%	103.38%	104.97%	100.00%	-
Total Cost	246,212	241,266	234,666	236,783	246,388	250,027	230,669	4.44%
YoY %	2.05%	2.81%	-0.89%	-3.90%	-1.46%	8.39%	-	-
Horiz. %	106.74%	104.59%	101.73%	102.65%	106.81%	108.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	159,431	115,045	84,005	83,710	81,123	75,379	69,304	74.35%
YoY %	38.58%	36.95%	0.35%	3.19%	7.62%	8.77%	-	-
Horiz. %	230.05%	166.00%	121.21%	120.79%	117.05%	108.77%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	4,549	4,549	6,794	6,794	4,545	4,545	2,068	69.22%
YoY %	0.00%	-33.04%	0.00%	49.48%	0.00%	119.78%	-	-
Horiz. %	219.97%	219.97%	328.53%	328.53%	219.78%	219.78%	100.00%	-
Div Payout %	37.16%	38.75%	46.82%	46.48%	26.67%	27.99%	12.72%	-
YoY %	-4.10%	-17.24%	0.73%	74.28%	-4.72%	120.05%	-	-
Horiz. %	292.14%	304.64%	368.08%	365.41%	209.67%	220.05%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	159,431	115,045	84,005	83,710	81,123	75,379	69,304	74.35%
YoY %	38.58%	36.95%	0.35%	3.19%	7.62%	8.77%	-	-
Horiz. %	230.05%	166.00%	121.21%	120.79%	117.05%	108.77%	100.00%	-
NOSH	117,229	115,045	114,014	112,423	113,888	113,642	112,745	2.63%
YoY %	1.90%	0.90%	1.42%	-1.29%	0.22%	0.80%	-	-
Horiz. %	103.98%	102.04%	101.13%	99.71%	101.01%	100.80%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	4.74%	4.64%	5.82%	5.82%	6.47%	6.11%	6.59%	-
YoY %	2.16%	-20.27%	0.00%	-10.05%	5.89%	-7.28%	-	-
Horiz. %	71.93%	70.41%	88.32%	88.32%	98.18%	92.72%	100.00%	-
ROE	7.68%	10.20%	17.27%	17.46%	21.01%	21.54%	23.45%	-
YoY %	-24.71%	-40.94%	-1.09%	-16.90%	-2.46%	-8.14%	-	-
Horiz. %	32.75%	43.50%	73.65%	74.46%	89.59%	91.86%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	220.47	219.92	218.55	223.63	231.32	234.32	219.03	0.43%
YoY %	0.25%	0.63%	-2.27%	-3.32%	-1.28%	6.98%	-	-
Horiz. %	100.66%	100.41%	99.78%	102.10%	105.61%	106.98%	100.00%	-
EPS	10.44	10.20	12.73	13.00	14.96	14.29	14.42	-19.38%
YoY %	2.35%	-19.87%	-2.08%	-13.10%	4.69%	-0.90%	-	-
Horiz. %	72.40%	70.74%	88.28%	90.15%	103.74%	99.10%	100.00%	-
DPS	3.88	3.95	6.00	6.00	4.00	4.00	1.83	65.11%
YoY %	-1.77%	-34.17%	0.00%	50.00%	0.00%	118.58%	-	-
Horiz. %	212.02%	215.85%	327.87%	327.87%	218.58%	218.58%	100.00%	-
NAPS	1.36	1.00	0.7368	0.7446	0.7123	0.6633	0.6147	69.87%
YoY %	36.00%	35.72%	-1.05%	4.53%	7.39%	7.91%	-	-
Horiz. %	221.25%	162.68%	119.86%	121.13%	115.88%	107.91%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 112,423
RPS	146.08	143.00	140.84	142.10	148.90	150.51	139.58	3.08%
YoY %	2.15%	1.53%	-0.89%	-4.57%	-1.07%	7.83%	-	-
Horiz. %	104.66%	102.45%	100.90%	101.81%	106.68%	107.83%	100.00%	-
EPS	6.92	6.64	8.20	8.26	9.63	9.18	9.19	-17.24%
YoY %	4.22%	-19.02%	-0.73%	-14.23%	4.90%	-0.11%	-	-
Horiz. %	75.30%	72.25%	89.23%	89.88%	104.79%	99.89%	100.00%	-
DPS	2.57	2.57	3.84	3.84	2.57	2.57	1.17	69.05%
YoY %	0.00%	-33.07%	0.00%	49.42%	0.00%	119.66%	-	-
Horiz. %	219.66%	219.66%	328.21%	328.21%	219.66%	219.66%	100.00%	-
NAPS	0.9011	0.6503	0.4748	0.4731	0.4585	0.4261	0.3917	74.35%
YoY %	38.57%	36.96%	0.36%	3.18%	7.60%	8.78%	-	-
Horiz. %	230.05%	166.02%	121.22%	120.78%	117.05%	108.78%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	0.75	0.62	0.73	0.92	1.15	0.66	0.80	-
P/RPS	0.34	0.28	0.33	0.41	0.50	0.28	0.37	-5.48%
YoY %	21.43%	-15.15%	-19.51%	-18.00%	78.57%	-24.32%	-	-
Horiz. %	91.89%	75.68%	89.19%	110.81%	135.14%	75.68%	100.00%	-
P/EPS	7.18	6.08	5.74	7.08	7.69	4.62	5.55	18.74%
YoY %	18.09%	5.92%	-18.93%	-7.93%	66.45%	-16.76%	-	-
Horiz. %	129.37%	109.55%	103.42%	127.57%	138.56%	83.24%	100.00%	-
EY	13.92	16.46	17.43	14.13	13.01	21.65	18.02	-15.82%
YoY %	-15.43%	-5.57%	23.35%	8.61%	-39.91%	20.14%	-	-
Horiz. %	77.25%	91.34%	96.73%	78.41%	72.20%	120.14%	100.00%	-
DY	5.17	6.38	8.22	6.52	3.48	6.06	2.29	72.18%
YoY %	-18.97%	-22.38%	26.07%	87.36%	-42.57%	164.63%	-	-
Horiz. %	225.76%	278.60%	358.95%	284.72%	151.97%	264.63%	100.00%	-
P/NAPS	0.55	0.62	0.99	1.24	1.61	1.00	1.30	-43.67%
YoY %	-11.29%	-37.37%	-20.16%	-22.98%	61.00%	-23.08%	-	-
Horiz. %	42.31%	47.69%	76.15%	95.38%	123.85%	76.92%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/05/06	27/02/06	24/11/05	24/08/05	17/05/05	28/02/05	24/11/04	-
Price	0.81	0.70	0.61	0.85	0.96	1.11	0.78	-
P/RPS	0.37	0.32	0.28	0.38	0.42	0.47	0.36	1.84%
YoY %	15.62%	14.29%	-26.32%	-9.52%	-10.64%	30.56%	-	-
Horiz. %	102.78%	88.89%	77.78%	105.56%	116.67%	130.56%	100.00%	-
P/EPS	7.76	6.86	4.79	6.54	6.42	7.77	5.41	27.21%
YoY %	13.12%	43.22%	-26.76%	1.87%	-17.37%	43.62%	-	-
Horiz. %	143.44%	126.80%	88.54%	120.89%	118.67%	143.62%	100.00%	-
EY	12.89	14.58	20.86	15.30	15.59	12.87	18.48	-21.36%
YoY %	-11.59%	-30.11%	36.34%	-1.86%	21.13%	-30.36%	-	-
Horiz. %	69.75%	78.90%	112.88%	82.79%	84.36%	69.64%	100.00%	-
DY	4.79	5.65	9.84	7.06	4.17	3.60	2.35	60.82%
YoY %	-15.22%	-42.58%	39.38%	69.30%	15.83%	53.19%	-	-
Horiz. %	203.83%	240.43%	418.72%	300.43%	177.45%	153.19%	100.00%	-
P/NAPS	0.60	0.70	0.83	1.14	1.35	1.67	1.27	-39.36%
YoY %	-14.29%	-15.66%	-27.19%	-15.56%	-19.16%	31.50%	-	-
Horiz. %	47.24%	55.12%	65.35%	89.76%	106.30%	131.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos