[CRESBLD] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.77%
YoY- 215.06%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 200,807 191,433 223,404 303,239 411,147 493,615 530,459 -47.76%
PBT 40,374 73,459 61,237 58,399 69,562 25,496 37,364 5.31%
Tax -14,012 -5,865 -6,300 -4,375 -6,580 -8,502 -7,483 52.09%
NP 26,362 67,594 54,937 54,024 62,982 16,994 29,881 -8.03%
-
NP to SH 12,136 57,798 48,767 53,947 62,563 17,110 30,236 -45.67%
-
Tax Rate 34.71% 7.98% 10.29% 7.49% 9.46% 33.35% 20.03% -
Total Cost 174,445 123,839 168,467 249,215 348,165 476,621 500,578 -50.57%
-
Net Worth 374,894 335,866 319,590 292,102 280,634 276,808 272,061 23.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 5,992 5,992 5,992 6,801 6,801 6,801 6,801 -8.11%
Div Payout % 49.38% 10.37% 12.29% 12.61% 10.87% 39.75% 22.49% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 374,894 335,866 319,590 292,102 280,634 276,808 272,061 23.90%
NOSH 161,592 146,666 159,795 146,051 140,317 138,404 136,030 12.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 13.13% 35.31% 24.59% 17.82% 15.32% 3.44% 5.63% -
ROE 3.24% 17.21% 15.26% 18.47% 22.29% 6.18% 11.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 124.27 130.52 139.81 207.63 293.01 356.65 389.96 -53.44%
EPS 7.51 39.41 30.52 36.94 44.59 12.36 22.23 -51.58%
DPS 3.71 4.09 3.75 4.66 4.85 4.91 5.00 -18.08%
NAPS 2.32 2.29 2.00 2.00 2.00 2.00 2.00 10.43%
Adjusted Per Share Value based on latest NOSH - 146,051
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 113.50 108.20 126.27 171.40 232.39 279.00 299.83 -47.76%
EPS 6.86 32.67 27.56 30.49 35.36 9.67 17.09 -45.67%
DPS 3.39 3.39 3.39 3.84 3.84 3.84 3.84 -7.99%
NAPS 2.119 1.8984 1.8064 1.651 1.5862 1.5646 1.5378 23.90%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.50 1.56 1.36 1.26 0.915 0.87 -
P/RPS 1.26 1.15 1.12 0.66 0.43 0.26 0.22 221.13%
P/EPS 20.77 3.81 5.11 3.68 2.83 7.40 3.91 205.37%
EY 4.81 26.27 19.56 27.16 35.39 13.51 25.55 -67.25%
DY 2.38 2.72 2.40 3.42 3.85 5.37 5.75 -44.54%
P/NAPS 0.67 0.66 0.78 0.68 0.63 0.46 0.44 32.45%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 22/05/13 25/02/13 -
Price 1.57 1.48 1.57 1.53 1.26 1.23 0.755 -
P/RPS 1.26 1.13 1.12 0.74 0.43 0.34 0.19 254.20%
P/EPS 20.90 3.76 5.14 4.14 2.83 9.95 3.40 236.68%
EY 4.78 26.63 19.44 24.14 35.39 10.05 29.44 -70.33%
DY 2.36 2.76 2.39 3.04 3.85 4.00 6.62 -49.81%
P/NAPS 0.68 0.65 0.79 0.77 0.63 0.62 0.38 47.55%

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