[CRESBLD] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.01%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 329,806 353,931 365,766 367,349 376,534 340,412 318,266 2.40%
PBT 40,374 46,950 52,810 43,317 39,487 34,560 31,460 18.11%
Tax -8,455 -10,407 -12,617 -12,033 -12,978 -12,413 -11,426 -18.20%
NP 31,919 36,543 40,193 31,284 26,509 22,147 20,034 36.45%
-
NP to SH 31,919 36,543 40,193 31,284 26,509 22,147 20,034 36.45%
-
Tax Rate 20.94% 22.17% 23.89% 27.78% 32.87% 35.92% 36.32% -
Total Cost 297,887 317,388 325,573 336,065 350,025 318,265 298,232 -0.07%
-
Net Worth 221,918 220,612 247,756 204,123 197,086 186,742 125,212 46.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,671 8,671 8,671 6,260 6,260 6,260 6,260 24.28%
Div Payout % 27.17% 23.73% 21.57% 20.01% 23.62% 28.27% 31.25% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 221,918 220,612 247,756 204,123 197,086 186,742 125,212 46.50%
NOSH 122,607 123,939 123,878 123,711 123,953 122,857 125,212 -1.39%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.68% 10.32% 10.99% 8.52% 7.04% 6.51% 6.29% -
ROE 14.38% 16.56% 16.22% 15.33% 13.45% 11.86% 16.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 268.99 285.57 295.26 296.94 303.77 277.08 254.18 3.85%
EPS 26.03 29.48 32.45 25.29 21.39 18.03 16.00 38.36%
DPS 7.00 7.00 7.00 5.00 5.00 5.00 5.00 25.17%
NAPS 1.81 1.78 2.00 1.65 1.59 1.52 1.00 48.57%
Adjusted Per Share Value based on latest NOSH - 123,711
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 186.41 200.05 206.74 207.63 212.83 192.41 179.89 2.40%
EPS 18.04 20.65 22.72 17.68 14.98 12.52 11.32 36.47%
DPS 4.90 4.90 4.90 3.54 3.54 3.54 3.54 24.22%
NAPS 1.2543 1.2469 1.4004 1.1538 1.114 1.0555 0.7077 46.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.74 0.79 0.98 0.85 0.85 0.78 0.78 -
P/RPS 0.28 0.28 0.33 0.29 0.28 0.28 0.31 -6.56%
P/EPS 2.84 2.68 3.02 3.36 3.97 4.33 4.87 -30.22%
EY 35.18 37.32 33.11 29.75 25.16 23.11 20.51 43.33%
DY 9.46 8.86 7.14 5.88 5.88 6.41 6.41 29.65%
P/NAPS 0.41 0.44 0.49 0.52 0.53 0.51 0.78 -34.89%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 26/02/07 -
Price 0.62 0.80 0.88 0.89 0.83 0.82 0.88 -
P/RPS 0.23 0.28 0.30 0.30 0.27 0.30 0.35 -24.43%
P/EPS 2.38 2.71 2.71 3.52 3.88 4.55 5.50 -42.81%
EY 41.99 36.86 36.87 28.41 25.77 21.98 18.18 74.81%
DY 11.29 8.75 7.95 5.62 6.02 6.10 5.68 58.15%
P/NAPS 0.34 0.45 0.44 0.54 0.52 0.54 0.88 -46.98%

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