[CRESBLD] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
03-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.54%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 221,723 220,250 207,392 211,291 200,807 191,433 223,404 -0.50%
PBT 24,009 32,952 30,045 54,188 40,374 73,459 61,237 -46.52%
Tax -6,402 -12,740 -10,067 -17,289 -14,012 -5,865 -6,300 1.07%
NP 17,607 20,212 19,978 36,899 26,362 67,594 54,937 -53.26%
-
NP to SH 23,907 23,796 20,756 18,998 12,136 57,798 48,767 -37.90%
-
Tax Rate 26.67% 38.66% 33.51% 31.91% 34.71% 7.98% 10.29% -
Total Cost 204,116 200,038 187,414 174,392 174,445 123,839 168,467 13.69%
-
Net Worth 389,403 387,099 386,908 376,788 374,894 335,866 319,590 14.11%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 6,174 6,174 6,174 5,992 5,992 5,992 5,992 2.02%
Div Payout % 25.83% 25.95% 29.75% 31.54% 49.38% 10.37% 12.29% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 389,403 387,099 386,908 376,788 374,894 335,866 319,590 14.11%
NOSH 165,703 163,333 164,641 167,461 161,592 146,666 159,795 2.45%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.94% 9.18% 9.63% 17.46% 13.13% 35.31% 24.59% -
ROE 6.14% 6.15% 5.36% 5.04% 3.24% 17.21% 15.26% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 133.81 134.85 125.97 126.17 124.27 130.52 139.81 -2.88%
EPS 14.43 14.57 12.61 11.34 7.51 39.41 30.52 -39.39%
DPS 3.75 3.78 3.75 3.58 3.71 4.09 3.75 0.00%
NAPS 2.35 2.37 2.35 2.25 2.32 2.29 2.00 11.38%
Adjusted Per Share Value based on latest NOSH - 167,461
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 125.32 124.49 117.22 119.43 113.50 108.20 126.27 -0.50%
EPS 13.51 13.45 11.73 10.74 6.86 32.67 27.56 -37.91%
DPS 3.49 3.49 3.49 3.39 3.39 3.39 3.39 1.96%
NAPS 2.201 2.188 2.1869 2.1297 2.119 1.8984 1.8064 14.11%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.14 1.17 1.35 1.49 1.56 1.50 1.56 -
P/RPS 0.85 0.87 1.07 1.18 1.26 1.15 1.12 -16.83%
P/EPS 7.90 8.03 10.71 13.13 20.77 3.81 5.11 33.80%
EY 12.66 12.45 9.34 7.61 4.81 26.27 19.56 -25.23%
DY 3.29 3.23 2.78 2.40 2.38 2.72 2.40 23.47%
P/NAPS 0.49 0.49 0.57 0.66 0.67 0.66 0.78 -26.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 20/05/15 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 -
Price 0.98 1.19 1.23 1.26 1.57 1.48 1.57 -
P/RPS 0.73 0.88 0.98 1.00 1.26 1.13 1.12 -24.88%
P/EPS 6.79 8.17 9.76 11.11 20.90 3.76 5.14 20.45%
EY 14.72 12.24 10.25 9.00 4.78 26.63 19.44 -16.96%
DY 3.83 3.18 3.05 2.84 2.36 2.76 2.39 37.05%
P/NAPS 0.42 0.50 0.52 0.56 0.68 0.65 0.79 -34.44%

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