[CRESBLD] QoQ TTM Result on 30-Jun-2010 [#2]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

19-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- -8.75%

YoY- -13.69%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	432,486	460,079	428,501	387,376	360,370	329,564	281,768	33.09%
YoY %	-6.00%	7.37%	10.62%	7.49%	9.35%	16.96%	-	-
Horiz. %	153.49%	163.28%	152.08%	137.48%	127.90%	116.96%	100.00%	-
PBT	34,162	20,122	18,625	17,700	19,005	17,566	19,465	45.54%
YoY %	69.77%	8.04%	5.23%	-6.87%	8.19%	-9.76%	-	-
Horiz. %	175.50%	103.38%	95.68%	90.93%	97.64%	90.24%	100.00%	-
Tax	-6,959	-6,207	-7,516	-7,037	-7,319	-6,578	-6,200	8.01%
YoY %	-12.12%	17.42%	-6.81%	3.85%	-11.26%	-6.10%	-	-
Horiz. %	112.24%	100.11%	121.23%	113.50%	118.05%	106.10%	100.00%	-
NP	27,203	13,915	11,109	10,663	11,686	10,988	13,265	61.48%
YoY %	95.49%	25.26%	4.18%	-8.75%	6.35%	-17.17%	-	-
Horiz. %	205.07%	104.90%	83.75%	80.38%	88.10%	82.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,234	13,940	11,114	10,664	11,686	10,988	13,265	61.60%
YoY %	95.37%	25.43%	4.22%	-8.75%	6.35%	-17.17%	-	-
Horiz. %	205.31%	105.09%	83.78%	80.39%	88.10%	82.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.37%	30.85%	40.35%	39.76%	38.51%	37.45%	31.85%	-
YoY %	-33.97%	-23.54%	1.48%	3.25%	2.83%	17.58%	-	-
Horiz. %	63.96%	96.86%	126.69%	124.84%	120.91%	117.58%	100.00%	-
Total Cost	405,283	446,164	417,392	376,713	348,684	318,576	268,503	31.61%
YoY %	-9.16%	6.89%	10.80%	8.04%	9.45%	18.65%	-	-
Horiz. %	150.94%	166.17%	155.45%	140.30%	129.86%	118.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,728	241,007	240,617	237,489	236,013	134,999	227,589	8.93%
YoY %	7.35%	0.16%	1.32%	0.63%	74.83%	-40.68%	-	-
Horiz. %	113.68%	105.90%	105.72%	104.35%	103.70%	59.32%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	4,969	4,969	4,049	4,049	4,049	4,049	3,811	19.36%
YoY %	0.00%	22.72%	0.00%	0.00%	0.00%	6.25%	-	-
Horiz. %	130.39%	130.39%	106.25%	106.25%	106.25%	106.25%	100.00%	-
Div Payout %	18.25%	35.65%	36.44%	37.98%	34.66%	36.86%	28.73%	-
YoY %	-48.81%	-2.17%	-4.05%	9.58%	-5.97%	28.30%	-	-
Horiz. %	63.52%	124.09%	126.84%	132.20%	120.64%	128.30%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	258,728	241,007	240,617	237,489	236,013	134,999	227,589	8.93%
YoY %	7.35%	0.16%	1.32%	0.63%	74.83%	-40.68%	-	-
Horiz. %	113.68%	105.90%	105.72%	104.35%	103.70%	59.32%	100.00%	-
NOSH	124,388	124,230	125,321	123,692	124,874	134,999	122,360	1.10%
YoY %	0.13%	-0.87%	1.32%	-0.95%	-7.50%	10.33%	-	-
Horiz. %	101.66%	101.53%	102.42%	101.09%	102.05%	110.33%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	6.29%	3.02%	2.59%	2.75%	3.24%	3.33%	4.71%	-
YoY %	108.28%	16.60%	-5.82%	-15.12%	-2.70%	-29.30%	-	-
Horiz. %	133.55%	64.12%	54.99%	58.39%	68.79%	70.70%	100.00%	-
ROE	10.53%	5.78%	4.62%	4.49%	4.95%	8.14%	5.83%	-
YoY %	82.18%	25.11%	2.90%	-9.29%	-39.19%	39.62%	-	-
Horiz. %	180.62%	99.14%	79.25%	77.02%	84.91%	139.62%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	347.69	370.34	341.92	313.18	288.58	244.12	230.28	31.64%
YoY %	-6.12%	8.31%	9.18%	8.52%	18.21%	6.01%	-	-
Horiz. %	150.99%	160.82%	148.48%	136.00%	125.32%	106.01%	100.00%	-
EPS	21.89	11.22	8.87	8.62	9.36	8.14	10.84	59.83%
YoY %	95.10%	26.49%	2.90%	-7.91%	14.99%	-24.91%	-	-
Horiz. %	201.94%	103.51%	81.83%	79.52%	86.35%	75.09%	100.00%	-
DPS	4.00	4.00	3.23	3.27	3.24	3.00	3.11	18.28%
YoY %	0.00%	23.84%	-1.22%	0.93%	8.00%	-3.54%	-	-
Horiz. %	128.62%	128.62%	103.86%	105.14%	104.18%	96.46%	100.00%	-
NAPS	2.08	1.94	1.92	1.92	1.89	1.00	1.86	7.74%
YoY %	7.22%	1.04%	0.00%	1.59%	89.00%	-46.24%	-	-
Horiz. %	111.83%	104.30%	103.23%	103.23%	101.61%	53.76%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 123,692
RPS	244.45	260.05	242.20	218.95	203.69	186.28	159.26	33.09%
YoY %	-6.00%	7.37%	10.62%	7.49%	9.35%	16.97%	-	-
Horiz. %	153.49%	163.29%	152.08%	137.48%	127.90%	116.97%	100.00%	-
EPS	15.39	7.88	6.28	6.03	6.61	6.21	7.50	61.55%
YoY %	95.30%	25.48%	4.15%	-8.77%	6.44%	-17.20%	-	-
Horiz. %	205.20%	105.07%	83.73%	80.40%	88.13%	82.80%	100.00%	-
DPS	2.81	2.81	2.29	2.29	2.29	2.29	2.15	19.55%
YoY %	0.00%	22.71%	0.00%	0.00%	0.00%	6.51%	-	-
Horiz. %	130.70%	130.70%	106.51%	106.51%	106.51%	106.51%	100.00%	-
NAPS	1.4624	1.3622	1.36	1.3423	1.334	0.763	1.2864	8.93%
YoY %	7.36%	0.16%	1.32%	0.62%	74.84%	-40.69%	-	-
Horiz. %	113.68%	105.89%	105.72%	104.35%	103.70%	59.31%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.55	0.53	0.54	0.71	0.58	0.60	0.56	-
P/RPS	0.16	0.14	0.16	0.23	0.20	0.25	0.24	-23.70%
YoY %	14.29%	-12.50%	-30.43%	15.00%	-20.00%	4.17%	-	-
Horiz. %	66.67%	58.33%	66.67%	95.83%	83.33%	104.17%	100.00%	-
P/EPS	2.51	4.72	6.09	8.24	6.20	7.37	5.17	-38.25%
YoY %	-46.82%	-22.50%	-26.09%	32.90%	-15.88%	42.55%	-	-
Horiz. %	48.55%	91.30%	117.79%	159.38%	119.92%	142.55%	100.00%	-
EY	39.81	21.17	16.42	12.14	16.13	13.57	19.36	61.77%
YoY %	88.05%	28.93%	35.26%	-24.74%	18.87%	-29.91%	-	-
Horiz. %	205.63%	109.35%	84.81%	62.71%	83.32%	70.09%	100.00%	-
DY	7.27	7.55	5.98	4.61	5.59	5.00	5.56	19.59%
YoY %	-3.71%	26.25%	29.72%	-17.53%	11.80%	-10.07%	-	-
Horiz. %	130.76%	135.79%	107.55%	82.91%	100.54%	89.93%	100.00%	-
P/NAPS	0.26	0.27	0.28	0.37	0.31	0.60	0.30	-9.10%
YoY %	-3.70%	-3.57%	-24.32%	19.35%	-48.33%	100.00%	-	-
Horiz. %	86.67%	90.00%	93.33%	123.33%	103.33%	200.00%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	25/05/11	28/02/11	25/11/10	19/08/10	25/05/10	24/02/10	19/11/09	-
Price	0.58	0.55	0.55	0.53	0.56	0.61	0.59	-
P/RPS	0.17	0.15	0.16	0.17	0.19	0.25	0.26	-24.68%
YoY %	13.33%	-6.25%	-5.88%	-10.53%	-24.00%	-3.85%	-	-
Horiz. %	65.38%	57.69%	61.54%	65.38%	73.08%	96.15%	100.00%	-
P/EPS	2.65	4.90	6.20	6.15	5.98	7.49	5.44	-38.11%
YoY %	-45.92%	-20.97%	0.81%	2.84%	-20.16%	37.68%	-	-
Horiz. %	48.71%	90.07%	113.97%	113.05%	109.93%	137.68%	100.00%	-
EY	37.75	20.40	16.12	16.27	16.71	13.34	18.37	61.70%
YoY %	85.05%	26.55%	-0.92%	-2.63%	25.26%	-27.38%	-	-
Horiz. %	205.50%	111.05%	87.75%	88.57%	90.96%	72.62%	100.00%	-
DY	6.90	7.27	5.88	6.18	5.79	4.92	5.28	19.54%
YoY %	-5.09%	23.64%	-4.85%	6.74%	17.68%	-6.82%	-	-
Horiz. %	130.68%	137.69%	111.36%	117.05%	109.66%	93.18%	100.00%	-
P/NAPS	0.28	0.28	0.29	0.28	0.30	0.61	0.32	-8.52%
YoY %	0.00%	-3.45%	3.57%	-6.67%	-50.82%	90.62%	-	-
Horiz. %	87.50%	87.50%	90.62%	87.50%	93.75%	190.62%	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