[CRESBLD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 78.6%
YoY- 177.92%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 606,778 634,932 595,409 608,646 568,825 528,247 498,979 13.96%
PBT 92,880 102,553 98,281 90,342 54,348 47,957 45,460 61.22%
Tax -26,291 -28,070 -26,059 -27,869 -18,623 -17,168 -16,333 37.46%
NP 66,589 74,483 72,222 62,473 35,725 30,789 29,127 73.80%
-
NP to SH 64,785 72,769 70,376 61,185 34,258 29,336 27,872 75.74%
-
Tax Rate 28.31% 27.37% 26.51% 30.85% 34.27% 35.80% 35.93% -
Total Cost 540,189 560,449 523,187 546,173 533,100 497,458 469,852 9.77%
-
Net Worth 499,054 494,835 487,638 471,855 443,799 431,850 425,023 11.33%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,645 7,645 7,645 6,827 6,827 6,827 6,827 7.85%
Div Payout % 11.80% 10.51% 10.86% 11.16% 19.93% 23.27% 24.50% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 499,054 494,835 487,638 471,855 443,799 431,850 425,023 11.33%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.97% 11.73% 12.13% 10.26% 6.28% 5.83% 5.84% -
ROE 12.98% 14.71% 14.43% 12.97% 7.72% 6.79% 6.56% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 363.54 379.80 350.43 356.01 333.25 309.47 292.33 15.68%
EPS 38.81 43.53 41.42 35.79 20.07 17.19 16.33 78.37%
DPS 4.58 4.57 4.50 4.00 4.00 4.00 4.00 9.47%
NAPS 2.99 2.96 2.87 2.76 2.60 2.53 2.49 13.01%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 342.96 358.88 336.54 344.02 321.51 298.58 282.03 13.96%
EPS 36.62 41.13 39.78 34.58 19.36 16.58 15.75 75.77%
DPS 4.32 4.32 4.32 3.86 3.86 3.86 3.86 7.81%
NAPS 2.8208 2.7969 2.7562 2.667 2.5085 2.4409 2.4023 11.33%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.13 0.87 0.885 0.945 0.92 0.905 -
P/RPS 0.30 0.30 0.25 0.25 0.28 0.30 0.31 -2.16%
P/EPS 2.81 2.60 2.10 2.47 4.71 5.35 5.54 -36.47%
EY 35.61 38.52 47.61 40.44 21.24 18.68 18.04 57.55%
DY 4.20 4.05 5.17 4.52 4.23 4.35 4.42 -3.35%
P/NAPS 0.36 0.38 0.30 0.32 0.36 0.36 0.36 0.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 27/02/18 -
Price 1.02 1.06 1.00 1.07 0.87 0.905 0.99 -
P/RPS 0.28 0.28 0.29 0.30 0.26 0.29 0.34 -12.17%
P/EPS 2.63 2.44 2.41 2.99 4.33 5.27 6.06 -42.76%
EY 38.05 41.07 41.42 33.45 23.07 18.99 16.49 74.88%
DY 4.49 4.31 4.50 3.74 4.60 4.42 4.04 7.31%
P/NAPS 0.34 0.36 0.35 0.39 0.33 0.36 0.40 -10.29%

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