[CRESBLD] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.08%
YoY- 28.32%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 376,534 340,412 318,266 298,446 249,130 258,454 253,006 30.44%
PBT 39,487 34,560 31,460 30,976 22,598 21,472 20,194 56.56%
Tax -12,978 -12,413 -11,426 -12,356 -9,584 -9,230 -8,454 33.17%
NP 26,509 22,147 20,034 18,620 13,014 12,242 11,740 72.37%
-
NP to SH 26,509 22,147 20,034 18,620 13,014 12,242 11,740 72.37%
-
Tax Rate 32.87% 35.92% 36.32% 39.89% 42.41% 42.99% 41.86% -
Total Cost 350,025 318,265 298,232 279,826 236,116 246,212 241,266 28.24%
-
Net Worth 197,086 186,742 125,212 178,133 123,166 159,431 115,045 43.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,260 6,260 6,260 2,300 2,300 4,549 4,549 23.79%
Div Payout % 23.62% 28.27% 31.25% 12.36% 17.68% 37.16% 38.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 197,086 186,742 125,212 178,133 123,166 159,431 115,045 43.31%
NOSH 123,953 122,857 125,212 124,568 123,166 117,229 115,045 5.11%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.04% 6.51% 6.29% 6.24% 5.22% 4.74% 4.64% -
ROE 13.45% 11.86% 16.00% 10.45% 10.57% 7.68% 10.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 303.77 277.08 254.18 239.58 202.27 220.47 219.92 24.10%
EPS 21.39 18.03 16.00 14.95 10.57 10.44 10.20 64.05%
DPS 5.00 5.00 5.00 1.85 1.87 3.88 3.95 17.06%
NAPS 1.59 1.52 1.00 1.43 1.00 1.36 1.00 36.34%
Adjusted Per Share Value based on latest NOSH - 124,568
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 212.83 192.41 179.89 168.69 140.81 146.08 143.00 30.45%
EPS 14.98 12.52 11.32 10.52 7.36 6.92 6.64 72.26%
DPS 3.54 3.54 3.54 1.30 1.30 2.57 2.57 23.87%
NAPS 1.114 1.0555 0.7077 1.0069 0.6962 0.9011 0.6503 43.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.78 0.78 0.73 0.79 0.75 0.62 -
P/RPS 0.28 0.28 0.31 0.30 0.39 0.34 0.28 0.00%
P/EPS 3.97 4.33 4.87 4.88 7.48 7.18 6.08 -24.79%
EY 25.16 23.11 20.51 20.48 13.37 13.92 16.46 32.79%
DY 5.88 6.41 6.41 2.53 2.36 5.17 6.38 -5.30%
P/NAPS 0.53 0.51 0.78 0.51 0.79 0.55 0.62 -9.95%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 -
Price 0.83 0.82 0.88 0.79 0.75 0.81 0.70 -
P/RPS 0.27 0.30 0.35 0.33 0.37 0.37 0.32 -10.73%
P/EPS 3.88 4.55 5.50 5.29 7.10 7.76 6.86 -31.67%
EY 25.77 21.98 18.18 18.92 14.09 12.89 14.58 46.33%
DY 6.02 6.10 5.68 2.34 2.49 4.79 5.65 4.33%
P/NAPS 0.52 0.54 0.88 0.55 0.75 0.60 0.70 -18.02%

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