[CRESBLD] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.48%
YoY- 100.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 304,309 329,806 353,931 365,766 367,349 376,534 340,412 -7.18%
PBT 28,576 40,374 46,950 52,810 43,317 39,487 34,560 -11.87%
Tax -6,507 -8,455 -10,407 -12,617 -12,033 -12,978 -12,413 -34.91%
NP 22,069 31,919 36,543 40,193 31,284 26,509 22,147 -0.23%
-
NP to SH 22,069 31,919 36,543 40,193 31,284 26,509 22,147 -0.23%
-
Tax Rate 22.77% 20.94% 22.17% 23.89% 27.78% 32.87% 35.92% -
Total Cost 282,240 297,887 317,388 325,573 336,065 350,025 318,265 -7.67%
-
Net Worth 223,852 221,918 220,612 247,756 204,123 197,086 186,742 12.80%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,671 8,671 8,671 8,671 6,260 6,260 6,260 24.18%
Div Payout % 39.29% 27.17% 23.73% 21.57% 20.01% 23.62% 28.27% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 223,852 221,918 220,612 247,756 204,123 197,086 186,742 12.80%
NOSH 126,470 122,607 123,939 123,878 123,711 123,953 122,857 1.94%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.25% 9.68% 10.32% 10.99% 8.52% 7.04% 6.51% -
ROE 9.86% 14.38% 16.56% 16.22% 15.33% 13.45% 11.86% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 240.62 268.99 285.57 295.26 296.94 303.77 277.08 -8.95%
EPS 17.45 26.03 29.48 32.45 25.29 21.39 18.03 -2.15%
DPS 6.86 7.00 7.00 7.00 5.00 5.00 5.00 23.40%
NAPS 1.77 1.81 1.78 2.00 1.65 1.59 1.52 10.65%
Adjusted Per Share Value based on latest NOSH - 123,878
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 172.00 186.41 200.05 206.74 207.63 212.83 192.41 -7.18%
EPS 12.47 18.04 20.65 22.72 17.68 14.98 12.52 -0.26%
DPS 4.90 4.90 4.90 4.90 3.54 3.54 3.54 24.12%
NAPS 1.2653 1.2543 1.2469 1.4004 1.1538 1.114 1.0555 12.80%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.74 0.79 0.98 0.85 0.85 0.78 -
P/RPS 0.19 0.28 0.28 0.33 0.29 0.28 0.28 -22.72%
P/EPS 2.58 2.84 2.68 3.02 3.36 3.97 4.33 -29.12%
EY 38.78 35.18 37.32 33.11 29.75 25.16 23.11 41.07%
DY 15.24 9.46 8.86 7.14 5.88 5.88 6.41 77.85%
P/NAPS 0.25 0.41 0.44 0.49 0.52 0.53 0.51 -37.74%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 25/08/08 26/05/08 26/02/08 26/11/07 27/08/07 23/05/07 -
Price 0.40 0.62 0.80 0.88 0.89 0.83 0.82 -
P/RPS 0.17 0.23 0.28 0.30 0.30 0.27 0.30 -31.45%
P/EPS 2.29 2.38 2.71 2.71 3.52 3.88 4.55 -36.64%
EY 43.62 41.99 36.86 36.87 28.41 25.77 21.98 57.72%
DY 17.14 11.29 8.75 7.95 5.62 6.02 6.10 98.74%
P/NAPS 0.23 0.34 0.45 0.44 0.54 0.52 0.54 -43.30%

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