[CRESBLD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 76.58%
YoY- -2.3%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 303,239 411,147 493,615 530,459 519,017 559,486 552,642 -32.95%
PBT 58,399 69,562 25,496 37,364 22,299 23,261 23,855 81.54%
Tax -4,375 -6,580 -8,502 -7,483 -6,733 -6,149 -7,240 -28.50%
NP 54,024 62,982 16,994 29,881 15,566 17,112 16,615 119.32%
-
NP to SH 53,947 62,563 17,110 30,236 17,123 19,776 18,633 103.00%
-
Tax Rate 7.49% 9.46% 33.35% 20.03% 30.19% 26.43% 30.35% -
Total Cost 249,215 348,165 476,621 500,578 503,451 542,374 536,027 -39.95%
-
Net Worth 292,102 280,634 276,808 272,061 288,725 263,198 273,625 4.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,801 6,801 6,801 6,801 6,286 6,286 6,286 5.38%
Div Payout % 12.61% 10.87% 39.75% 22.49% 36.71% 31.79% 33.74% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 292,102 280,634 276,808 272,061 288,725 263,198 273,625 4.44%
NOSH 146,051 140,317 138,404 136,030 135,551 123,567 124,375 11.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.82% 15.32% 3.44% 5.63% 3.00% 3.06% 3.01% -
ROE 18.47% 22.29% 6.18% 11.11% 5.93% 7.51% 6.81% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 207.63 293.01 356.65 389.96 382.89 452.78 444.34 -39.75%
EPS 36.94 44.59 12.36 22.23 12.63 16.00 14.98 82.42%
DPS 4.66 4.85 4.91 5.00 4.64 5.00 5.00 -4.58%
NAPS 2.00 2.00 2.00 2.00 2.13 2.13 2.20 -6.15%
Adjusted Per Share Value based on latest NOSH - 136,030
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 171.40 232.39 279.00 299.83 293.36 316.23 312.37 -32.95%
EPS 30.49 35.36 9.67 17.09 9.68 11.18 10.53 103.01%
DPS 3.84 3.84 3.84 3.84 3.55 3.55 3.55 5.36%
NAPS 1.651 1.5862 1.5646 1.5378 1.6319 1.4877 1.5466 4.44%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.26 0.915 0.87 0.81 0.88 0.61 -
P/RPS 0.66 0.43 0.26 0.22 0.21 0.19 0.14 180.88%
P/EPS 3.68 2.83 7.40 3.91 6.41 5.50 4.07 -6.48%
EY 27.16 35.39 13.51 25.55 15.60 18.19 24.56 6.93%
DY 3.42 3.85 5.37 5.75 5.73 5.68 8.20 -44.14%
P/NAPS 0.68 0.63 0.46 0.44 0.38 0.41 0.28 80.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 28/08/13 22/05/13 25/02/13 21/11/12 15/08/12 23/05/12 -
Price 1.53 1.26 1.23 0.755 0.89 0.83 0.81 -
P/RPS 0.74 0.43 0.34 0.19 0.23 0.18 0.18 156.40%
P/EPS 4.14 2.83 9.95 3.40 7.05 5.19 5.41 -16.32%
EY 24.14 35.39 10.05 29.44 14.19 19.28 18.50 19.39%
DY 3.04 3.85 4.00 6.62 5.21 6.02 6.17 -37.59%
P/NAPS 0.77 0.63 0.62 0.38 0.42 0.39 0.37 62.92%

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