[CRESBLD] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 25.43%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 510,551 453,709 432,486 460,079 428,501 387,376 360,370 26.11%
PBT 37,918 35,452 34,162 20,122 18,625 17,700 19,005 58.41%
Tax -7,962 -8,040 -6,959 -6,207 -7,516 -7,037 -7,319 5.76%
NP 29,956 27,412 27,203 13,915 11,109 10,663 11,686 87.19%
-
NP to SH 30,522 27,447 27,234 13,940 11,114 10,664 11,686 89.54%
-
Tax Rate 21.00% 22.68% 20.37% 30.85% 40.35% 39.76% 38.51% -
Total Cost 480,595 426,297 405,283 446,164 417,392 376,713 348,684 23.82%
-
Net Worth 264,602 258,399 258,728 241,007 240,617 237,489 236,013 7.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 4,969 4,969 4,969 4,969 4,049 4,049 4,049 14.61%
Div Payout % 16.28% 18.10% 18.25% 35.65% 36.44% 37.98% 34.66% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 264,602 258,399 258,728 241,007 240,617 237,489 236,013 7.91%
NOSH 124,226 122,464 124,388 124,230 125,321 123,692 124,874 -0.34%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.87% 6.04% 6.29% 3.02% 2.59% 2.75% 3.24% -
ROE 11.54% 10.62% 10.53% 5.78% 4.62% 4.49% 4.95% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 410.98 370.48 347.69 370.34 341.92 313.18 288.58 26.55%
EPS 24.57 22.41 21.89 11.22 8.87 8.62 9.36 90.17%
DPS 4.00 4.06 4.00 4.00 3.23 3.27 3.24 15.06%
NAPS 2.13 2.11 2.08 1.94 1.92 1.92 1.89 8.28%
Adjusted Per Share Value based on latest NOSH - 124,230
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 288.57 256.45 244.45 260.05 242.20 218.95 203.69 26.11%
EPS 17.25 15.51 15.39 7.88 6.28 6.03 6.61 89.44%
DPS 2.81 2.81 2.81 2.81 2.29 2.29 2.29 14.60%
NAPS 1.4956 1.4605 1.4624 1.3622 1.36 1.3423 1.334 7.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.60 0.55 0.53 0.54 0.71 0.58 -
P/RPS 0.17 0.16 0.16 0.14 0.16 0.23 0.20 -10.25%
P/EPS 2.77 2.68 2.51 4.72 6.09 8.24 6.20 -41.52%
EY 36.13 37.35 39.81 21.17 16.42 12.14 16.13 71.11%
DY 5.88 6.76 7.27 7.55 5.98 4.61 5.59 3.42%
P/NAPS 0.32 0.28 0.26 0.27 0.28 0.37 0.31 2.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 25/05/11 28/02/11 25/11/10 19/08/10 25/05/10 -
Price 0.47 0.52 0.58 0.55 0.55 0.53 0.56 -
P/RPS 0.11 0.14 0.17 0.15 0.16 0.17 0.19 -30.51%
P/EPS 1.91 2.32 2.65 4.90 6.20 6.15 5.98 -53.24%
EY 52.28 43.10 37.75 20.40 16.12 16.27 16.71 113.76%
DY 8.51 7.80 6.90 7.27 5.88 6.18 5.79 29.24%
P/NAPS 0.22 0.25 0.28 0.28 0.29 0.28 0.30 -18.66%

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