[CRESBLD] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.31%
YoY- -10.97%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 340,412 318,266 298,446 249,130 258,454 253,006 249,177 23.14%
PBT 34,560 31,460 30,976 22,598 21,472 20,194 23,832 28.14%
Tax -12,413 -11,426 -12,356 -9,584 -9,230 -8,454 -9,321 21.06%
NP 22,147 20,034 18,620 13,014 12,242 11,740 14,511 32.59%
-
NP to SH 22,147 20,034 18,620 13,014 12,242 11,740 14,511 32.59%
-
Tax Rate 35.92% 36.32% 39.89% 42.41% 42.99% 41.86% 39.11% -
Total Cost 318,265 298,232 279,826 236,116 246,212 241,266 234,666 22.54%
-
Net Worth 186,742 125,212 178,133 123,166 159,431 115,045 84,005 70.41%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,260 6,260 2,300 2,300 4,549 4,549 6,794 -5.31%
Div Payout % 28.27% 31.25% 12.36% 17.68% 37.16% 38.75% 46.82% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 186,742 125,212 178,133 123,166 159,431 115,045 84,005 70.41%
NOSH 122,857 125,212 124,568 123,166 117,229 115,045 114,014 5.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.51% 6.29% 6.24% 5.22% 4.74% 4.64% 5.82% -
ROE 11.86% 16.00% 10.45% 10.57% 7.68% 10.20% 17.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 277.08 254.18 239.58 202.27 220.47 219.92 218.55 17.15%
EPS 18.03 16.00 14.95 10.57 10.44 10.20 12.73 26.14%
DPS 5.00 5.00 1.85 1.87 3.88 3.95 6.00 -11.45%
NAPS 1.52 1.00 1.43 1.00 1.36 1.00 0.7368 62.12%
Adjusted Per Share Value based on latest NOSH - 123,166
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 192.41 179.89 168.69 140.81 146.08 143.00 140.84 23.14%
EPS 12.52 11.32 10.52 7.36 6.92 6.64 8.20 32.62%
DPS 3.54 3.54 1.30 1.30 2.57 2.57 3.84 -5.28%
NAPS 1.0555 0.7077 1.0069 0.6962 0.9011 0.6503 0.4748 70.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.78 0.78 0.73 0.79 0.75 0.62 0.73 -
P/RPS 0.28 0.31 0.30 0.39 0.34 0.28 0.33 -10.38%
P/EPS 4.33 4.87 4.88 7.48 7.18 6.08 5.74 -17.14%
EY 23.11 20.51 20.48 13.37 13.92 16.46 17.43 20.70%
DY 6.41 6.41 2.53 2.36 5.17 6.38 8.22 -15.29%
P/NAPS 0.51 0.78 0.51 0.79 0.55 0.62 0.99 -35.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 -
Price 0.82 0.88 0.79 0.75 0.81 0.70 0.61 -
P/RPS 0.30 0.35 0.33 0.37 0.37 0.32 0.28 4.71%
P/EPS 4.55 5.50 5.29 7.10 7.76 6.86 4.79 -3.37%
EY 21.98 18.18 18.92 14.09 12.89 14.58 20.86 3.55%
DY 6.10 5.68 2.34 2.49 4.79 5.65 9.84 -27.31%
P/NAPS 0.54 0.88 0.55 0.75 0.60 0.70 0.83 -24.93%

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