[CRESBLD] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -44.07%
YoY- -69.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 281,768 270,066 262,445 270,275 304,309 329,806 353,931 -14.09%
PBT 19,465 18,260 16,962 18,607 28,576 40,374 46,950 -44.36%
Tax -6,200 -5,904 -5,411 -6,264 -6,507 -8,455 -10,407 -29.17%
NP 13,265 12,356 11,551 12,343 22,069 31,919 36,543 -49.08%
-
NP to SH 13,265 12,356 11,551 12,343 22,069 31,919 36,543 -49.08%
-
Tax Rate 31.85% 32.33% 31.90% 33.66% 22.77% 20.94% 22.17% -
Total Cost 268,503 257,710 250,894 257,932 282,240 297,887 317,388 -10.54%
-
Net Worth 227,589 230,597 222,309 127,047 223,852 221,918 220,612 2.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,811 3,811 3,811 3,811 8,671 8,671 8,671 -42.16%
Div Payout % 28.73% 30.85% 33.00% 30.88% 39.29% 27.17% 23.73% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 227,589 230,597 222,309 127,047 223,852 221,918 220,612 2.09%
NOSH 122,360 124,647 122,148 127,047 126,470 122,607 123,939 -0.85%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.71% 4.58% 4.40% 4.57% 7.25% 9.68% 10.32% -
ROE 5.83% 5.36% 5.20% 9.72% 9.86% 14.38% 16.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 230.28 216.66 214.86 212.74 240.62 268.99 285.57 -13.35%
EPS 10.84 9.91 9.46 9.72 17.45 26.03 29.48 -48.64%
DPS 3.11 3.06 3.12 3.00 6.86 7.00 7.00 -41.74%
NAPS 1.86 1.85 1.82 1.00 1.77 1.81 1.78 2.97%
Adjusted Per Share Value based on latest NOSH - 127,047
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 159.26 152.65 148.34 152.77 172.00 186.41 200.05 -14.09%
EPS 7.50 6.98 6.53 6.98 12.47 18.04 20.65 -49.06%
DPS 2.15 2.15 2.15 2.15 4.90 4.90 4.90 -42.22%
NAPS 1.2864 1.3034 1.2565 0.7181 1.2653 1.2543 1.2469 2.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.56 0.56 0.38 0.33 0.45 0.74 0.79 -
P/RPS 0.24 0.26 0.18 0.16 0.19 0.28 0.28 -9.75%
P/EPS 5.17 5.65 4.02 3.40 2.58 2.84 2.68 54.90%
EY 19.36 17.70 24.89 29.44 38.78 35.18 37.32 -35.41%
DY 5.56 5.46 8.21 9.09 15.24 9.46 8.86 -26.68%
P/NAPS 0.30 0.30 0.21 0.33 0.25 0.41 0.44 -22.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 20/08/09 21/05/09 23/02/09 24/11/08 25/08/08 26/05/08 -
Price 0.59 0.57 0.45 0.42 0.40 0.62 0.80 -
P/RPS 0.26 0.26 0.21 0.20 0.17 0.23 0.28 -4.81%
P/EPS 5.44 5.75 4.76 4.32 2.29 2.38 2.71 59.06%
EY 18.37 17.39 21.01 23.13 43.62 41.99 36.86 -37.11%
DY 5.28 5.36 6.93 7.14 17.14 11.29 8.75 -28.56%
P/NAPS 0.32 0.31 0.25 0.42 0.23 0.34 0.45 -20.31%

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