[CRESBLD] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 16.78%
YoY- 80.07%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 634,932 595,409 608,646 568,825 528,247 498,979 460,574 23.89%
PBT 102,553 98,281 90,342 54,348 47,957 45,460 41,817 81.95%
Tax -28,070 -26,059 -27,869 -18,623 -17,168 -16,333 -18,290 33.08%
NP 74,483 72,222 62,473 35,725 30,789 29,127 23,527 115.75%
-
NP to SH 72,769 70,376 61,185 34,258 29,336 27,872 22,015 122.05%
-
Tax Rate 27.37% 26.51% 30.85% 34.27% 35.80% 35.93% 43.74% -
Total Cost 560,449 523,187 546,173 533,100 497,458 469,852 437,047 18.05%
-
Net Worth 494,835 487,638 471,855 443,799 431,850 425,023 416,488 12.18%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 7,645 7,645 6,827 6,827 6,827 6,827 6,820 7.91%
Div Payout % 10.51% 10.86% 11.16% 19.93% 23.27% 24.50% 30.98% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 494,835 487,638 471,855 443,799 431,850 425,023 416,488 12.18%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.73% 12.13% 10.26% 6.28% 5.83% 5.84% 5.11% -
ROE 14.71% 14.43% 12.97% 7.72% 6.79% 6.56% 5.29% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 379.80 350.43 356.01 333.25 309.47 292.33 269.83 25.62%
EPS 43.53 41.42 35.79 20.07 17.19 16.33 12.90 125.14%
DPS 4.57 4.50 4.00 4.00 4.00 4.00 4.00 9.29%
NAPS 2.96 2.87 2.76 2.60 2.53 2.49 2.44 13.75%
Adjusted Per Share Value based on latest NOSH - 176,921
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 358.88 336.54 344.02 321.51 298.58 282.03 260.33 23.88%
EPS 41.13 39.78 34.58 19.36 16.58 15.75 12.44 122.09%
DPS 4.32 4.32 3.86 3.86 3.86 3.86 3.86 7.80%
NAPS 2.7969 2.7562 2.667 2.5085 2.4409 2.4023 2.3541 12.18%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.13 0.87 0.885 0.945 0.92 0.905 1.05 -
P/RPS 0.30 0.25 0.25 0.28 0.30 0.31 0.39 -16.06%
P/EPS 2.60 2.10 2.47 4.71 5.35 5.54 8.14 -53.30%
EY 38.52 47.61 40.44 21.24 18.68 18.04 12.28 114.43%
DY 4.05 5.17 4.52 4.23 4.35 4.42 3.81 4.16%
P/NAPS 0.38 0.30 0.32 0.36 0.36 0.36 0.43 -7.91%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 27/02/18 22/11/17 -
Price 1.06 1.00 1.07 0.87 0.905 0.99 1.05 -
P/RPS 0.28 0.29 0.30 0.26 0.29 0.34 0.39 -19.83%
P/EPS 2.44 2.41 2.99 4.33 5.27 6.06 8.14 -55.24%
EY 41.07 41.42 33.45 23.07 18.99 16.49 12.28 123.80%
DY 4.31 4.50 3.74 4.60 4.42 4.04 3.81 8.57%
P/NAPS 0.36 0.35 0.39 0.33 0.36 0.40 0.43 -11.18%

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