[CRESBLD] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.59%
YoY- 70.65%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 367,349 376,534 340,412 318,266 298,446 249,130 258,454 26.38%
PBT 43,317 39,487 34,560 31,460 30,976 22,598 21,472 59.58%
Tax -12,033 -12,978 -12,413 -11,426 -12,356 -9,584 -9,230 19.31%
NP 31,284 26,509 22,147 20,034 18,620 13,014 12,242 86.80%
-
NP to SH 31,284 26,509 22,147 20,034 18,620 13,014 12,242 86.80%
-
Tax Rate 27.78% 32.87% 35.92% 36.32% 39.89% 42.41% 42.99% -
Total Cost 336,065 350,025 318,265 298,232 279,826 236,116 246,212 23.02%
-
Net Worth 204,123 197,086 186,742 125,212 178,133 123,166 159,431 17.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,260 6,260 6,260 6,260 2,300 2,300 4,549 23.69%
Div Payout % 20.01% 23.62% 28.27% 31.25% 12.36% 17.68% 37.16% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 204,123 197,086 186,742 125,212 178,133 123,166 159,431 17.89%
NOSH 123,711 123,953 122,857 125,212 124,568 123,166 117,229 3.64%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.52% 7.04% 6.51% 6.29% 6.24% 5.22% 4.74% -
ROE 15.33% 13.45% 11.86% 16.00% 10.45% 10.57% 7.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 296.94 303.77 277.08 254.18 239.58 202.27 220.47 21.93%
EPS 25.29 21.39 18.03 16.00 14.95 10.57 10.44 80.27%
DPS 5.00 5.00 5.00 5.00 1.85 1.87 3.88 18.40%
NAPS 1.65 1.59 1.52 1.00 1.43 1.00 1.36 13.73%
Adjusted Per Share Value based on latest NOSH - 125,212
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 207.63 212.83 192.41 179.89 168.69 140.81 146.08 26.38%
EPS 17.68 14.98 12.52 11.32 10.52 7.36 6.92 86.78%
DPS 3.54 3.54 3.54 3.54 1.30 1.30 2.57 23.77%
NAPS 1.1538 1.114 1.0555 0.7077 1.0069 0.6962 0.9011 17.89%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.85 0.85 0.78 0.78 0.73 0.79 0.75 -
P/RPS 0.29 0.28 0.28 0.31 0.30 0.39 0.34 -10.05%
P/EPS 3.36 3.97 4.33 4.87 4.88 7.48 7.18 -39.69%
EY 29.75 25.16 23.11 20.51 20.48 13.37 13.92 65.84%
DY 5.88 5.88 6.41 6.41 2.53 2.36 5.17 8.94%
P/NAPS 0.52 0.53 0.51 0.78 0.51 0.79 0.55 -3.66%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 27/08/07 23/05/07 26/02/07 20/11/06 21/08/06 23/05/06 -
Price 0.89 0.83 0.82 0.88 0.79 0.75 0.81 -
P/RPS 0.30 0.27 0.30 0.35 0.33 0.37 0.37 -13.03%
P/EPS 3.52 3.88 4.55 5.50 5.29 7.10 7.76 -40.93%
EY 28.41 25.77 21.98 18.18 18.92 14.09 12.89 69.27%
DY 5.62 6.02 6.10 5.68 2.34 2.49 4.79 11.23%
P/NAPS 0.54 0.52 0.54 0.88 0.55 0.75 0.60 -6.77%

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