[CRESBLD] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 53.34%
YoY- 274.41%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 233,459 217,648 194,074 143,021 92,385 32,723 0 -
PBT 28,371 27,094 26,220 18,794 12,266 5,494 0 -
Tax -9,483 -9,470 -11,022 -8,456 -6,275 -3,587 0 -
NP 18,888 17,624 15,198 10,338 5,991 1,907 0 -
-
NP to SH 18,825 17,561 17,210 12,350 8,054 3,970 0 -
-
Tax Rate 33.42% 34.95% 42.04% 44.99% 51.16% 65.29% - -
Total Cost 214,571 200,024 178,876 132,683 86,394 30,816 0 -
-
Net Worth 69,728 63,575 52,560 33,088 30,601 21,491 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,068 2,068 2,068 - - - - -
Div Payout % 10.99% 11.78% 12.02% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 69,728 63,575 52,560 33,088 30,601 21,491 0 -
NOSH 113,787 113,710 103,404 93,391 94,976 76,346 50,237 72.55%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.09% 8.10% 7.83% 7.23% 6.48% 5.83% 0.00% -
ROE 27.00% 27.62% 32.74% 37.32% 26.32% 18.47% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 205.17 191.41 187.68 153.14 97.27 42.86 0.00 -
EPS 16.54 15.44 16.64 13.22 8.48 5.20 0.00 -
DPS 1.82 1.82 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.6128 0.5591 0.5083 0.3543 0.3222 0.2815 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,391
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 131.96 123.02 109.69 80.84 52.22 18.50 0.00 -
EPS 10.64 9.93 9.73 6.98 4.55 2.24 0.00 -
DPS 1.17 1.17 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.3941 0.3593 0.2971 0.187 0.173 0.1215 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.19 1.07 0.98 0.84 0.18 0.18 -
P/RPS 0.51 0.62 0.57 0.64 0.86 0.42 0.00 -
P/EPS 6.29 7.71 6.43 7.41 9.91 3.46 0.00 -
EY 15.91 12.98 15.55 13.49 10.10 28.89 0.00 -
DY 1.75 1.53 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.13 2.11 2.77 2.61 0.64 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 15/06/04 24/02/04 14/11/03 15/08/03 09/06/03 28/02/03 -
Price 0.90 0.96 1.15 1.08 0.85 0.18 0.18 -
P/RPS 0.44 0.50 0.61 0.71 0.87 0.42 0.00 -
P/EPS 5.44 6.22 6.91 8.17 10.02 3.46 0.00 -
EY 18.38 16.09 14.47 12.24 9.98 28.89 0.00 -
DY 2.02 1.89 1.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.72 2.26 3.05 2.64 0.64 0.00 -

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
Post a Comment