[CRESBLD] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 856.7%
YoY- 65.77%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 460,574 397,512 325,456 282,197 246,505 267,356 270,352 42.59%
PBT 41,817 39,322 30,606 25,915 4,873 18,707 22,862 49.50%
Tax -18,290 -18,700 -13,005 -10,927 -4,072 -9,466 -11,382 37.15%
NP 23,527 20,622 17,601 14,988 801 9,241 11,480 61.27%
-
NP to SH 22,015 19,025 16,840 13,212 -1,746 5,570 6,595 123.19%
-
Tax Rate 43.74% 47.56% 42.49% 42.16% 83.56% 50.60% 49.79% -
Total Cost 437,047 376,890 307,855 267,209 245,704 258,115 258,872 41.73%
-
Net Worth 416,488 416,488 409,248 402,427 399,016 403,076 398,632 2.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,820 6,820 6,820 6,820 7,085 7,085 7,085 -2.50%
Div Payout % 30.98% 35.85% 40.50% 51.63% 0.00% 127.22% 107.44% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,488 416,488 409,248 402,427 399,016 403,076 398,632 2.96%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.11% 5.19% 5.41% 5.31% 0.32% 3.46% 4.25% -
ROE 5.29% 4.57% 4.11% 3.28% -0.44% 1.38% 1.65% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 269.83 232.88 190.86 165.49 144.56 156.54 158.02 42.81%
EPS 12.90 11.15 9.88 7.75 -1.02 3.26 3.85 123.75%
DPS 4.00 4.00 4.00 4.00 4.16 4.15 4.14 -2.26%
NAPS 2.44 2.44 2.40 2.36 2.34 2.36 2.33 3.12%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 260.33 224.68 183.95 159.50 139.33 151.12 152.81 42.59%
EPS 12.44 10.75 9.52 7.47 -0.99 3.15 3.73 123.06%
DPS 3.86 3.86 3.86 3.86 4.01 4.01 4.01 -2.50%
NAPS 2.3541 2.3541 2.3132 2.2746 2.2553 2.2783 2.2532 2.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.05 1.07 0.945 0.91 0.88 0.92 0.85 -
P/RPS 0.39 0.46 0.50 0.55 0.61 0.59 0.54 -19.48%
P/EPS 8.14 9.60 9.57 11.74 -85.94 28.21 22.05 -48.50%
EY 12.28 10.42 10.45 8.51 -1.16 3.54 4.54 94.01%
DY 3.81 3.74 4.23 4.40 4.72 4.51 4.87 -15.08%
P/NAPS 0.43 0.44 0.39 0.39 0.38 0.39 0.36 12.56%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 23/05/16 -
Price 1.05 1.19 0.975 0.955 0.91 0.90 0.95 -
P/RPS 0.39 0.51 0.51 0.58 0.63 0.57 0.60 -24.94%
P/EPS 8.14 10.68 9.87 12.33 -88.87 27.60 24.64 -52.17%
EY 12.28 9.37 10.13 8.11 -1.13 3.62 4.06 109.00%
DY 3.81 3.36 4.10 4.19 4.57 4.61 4.36 -8.58%
P/NAPS 0.43 0.49 0.41 0.40 0.39 0.38 0.41 3.22%

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