[CRESBLD] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 12.98%
YoY- 241.56%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 528,247 498,979 460,574 397,512 325,456 282,197 246,505 66.29%
PBT 47,957 45,460 41,817 39,322 30,606 25,915 4,873 359.87%
Tax -17,168 -16,333 -18,290 -18,700 -13,005 -10,927 -4,072 161.20%
NP 30,789 29,127 23,527 20,622 17,601 14,988 801 1041.49%
-
NP to SH 29,336 27,872 22,015 19,025 16,840 13,212 -1,746 -
-
Tax Rate 35.80% 35.93% 43.74% 47.56% 42.49% 42.16% 83.56% -
Total Cost 497,458 469,852 437,047 376,890 307,855 267,209 245,704 60.10%
-
Net Worth 431,850 425,023 416,488 416,488 409,248 402,427 399,016 5.41%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 6,827 6,827 6,820 6,820 6,820 6,820 7,085 -2.44%
Div Payout % 23.27% 24.50% 30.98% 35.85% 40.50% 51.63% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 431,850 425,023 416,488 416,488 409,248 402,427 399,016 5.41%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.83% 5.84% 5.11% 5.19% 5.41% 5.31% 0.32% -
ROE 6.79% 6.56% 5.29% 4.57% 4.11% 3.28% -0.44% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 309.47 292.33 269.83 232.88 190.86 165.49 144.56 66.18%
EPS 17.19 16.33 12.90 11.15 9.88 7.75 -1.02 -
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.16 -2.58%
NAPS 2.53 2.49 2.44 2.44 2.40 2.36 2.34 5.34%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 298.58 282.03 260.33 224.68 183.95 159.50 139.33 66.29%
EPS 16.58 15.75 12.44 10.75 9.52 7.47 -0.99 -
DPS 3.86 3.86 3.86 3.86 3.86 3.86 4.01 -2.51%
NAPS 2.4409 2.4023 2.3541 2.3541 2.3132 2.2746 2.2553 5.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.92 0.905 1.05 1.07 0.945 0.91 0.88 -
P/RPS 0.30 0.31 0.39 0.46 0.50 0.55 0.61 -37.72%
P/EPS 5.35 5.54 8.14 9.60 9.57 11.74 -85.94 -
EY 18.68 18.04 12.28 10.42 10.45 8.51 -1.16 -
DY 4.35 4.42 3.81 3.74 4.23 4.40 4.72 -5.30%
P/NAPS 0.36 0.36 0.43 0.44 0.39 0.39 0.38 -3.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 -
Price 0.905 0.99 1.05 1.19 0.975 0.955 0.91 -
P/RPS 0.29 0.34 0.39 0.51 0.51 0.58 0.63 -40.41%
P/EPS 5.27 6.06 8.14 10.68 9.87 12.33 -88.87 -
EY 18.99 16.49 12.28 9.37 10.13 8.11 -1.13 -
DY 4.42 4.04 3.81 3.36 4.10 4.19 4.57 -2.20%
P/NAPS 0.36 0.40 0.43 0.49 0.41 0.40 0.39 -5.20%

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