[CRESBLD] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 26.6%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 608,646 568,825 528,247 498,979 460,574 397,512 325,456 51.73%
PBT 90,342 54,348 47,957 45,460 41,817 39,322 30,606 105.63%
Tax -27,869 -18,623 -17,168 -16,333 -18,290 -18,700 -13,005 66.13%
NP 62,473 35,725 30,789 29,127 23,527 20,622 17,601 132.50%
-
NP to SH 61,185 34,258 29,336 27,872 22,015 19,025 16,840 136.15%
-
Tax Rate 30.85% 34.27% 35.80% 35.93% 43.74% 47.56% 42.49% -
Total Cost 546,173 533,100 497,458 469,852 437,047 376,890 307,855 46.50%
-
Net Worth 471,855 443,799 431,850 425,023 416,488 416,488 409,248 9.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,827 6,827 6,827 6,827 6,820 6,820 6,820 0.06%
Div Payout % 11.16% 19.93% 23.27% 24.50% 30.98% 35.85% 40.50% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 471,855 443,799 431,850 425,023 416,488 416,488 409,248 9.94%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.26% 6.28% 5.83% 5.84% 5.11% 5.19% 5.41% -
ROE 12.97% 7.72% 6.79% 6.56% 5.29% 4.57% 4.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 356.01 333.25 309.47 292.33 269.83 232.88 190.86 51.47%
EPS 35.79 20.07 17.19 16.33 12.90 11.15 9.88 135.68%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 0.00%
NAPS 2.76 2.60 2.53 2.49 2.44 2.44 2.40 9.75%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 344.02 321.51 298.58 282.03 260.33 224.68 183.95 51.73%
EPS 34.58 19.36 16.58 15.75 12.44 10.75 9.52 136.11%
DPS 3.86 3.86 3.86 3.86 3.86 3.86 3.86 0.00%
NAPS 2.667 2.5085 2.4409 2.4023 2.3541 2.3541 2.3132 9.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.885 0.945 0.92 0.905 1.05 1.07 0.945 -
P/RPS 0.25 0.28 0.30 0.31 0.39 0.46 0.50 -36.97%
P/EPS 2.47 4.71 5.35 5.54 8.14 9.60 9.57 -59.42%
EY 40.44 21.24 18.68 18.04 12.28 10.42 10.45 146.28%
DY 4.52 4.23 4.35 4.42 3.81 3.74 4.23 4.51%
P/NAPS 0.32 0.36 0.36 0.36 0.43 0.44 0.39 -12.34%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 30/05/18 27/02/18 22/11/17 23/08/17 25/05/17 -
Price 1.07 0.87 0.905 0.99 1.05 1.19 0.975 -
P/RPS 0.30 0.26 0.29 0.34 0.39 0.51 0.51 -29.77%
P/EPS 2.99 4.33 5.27 6.06 8.14 10.68 9.87 -54.86%
EY 33.45 23.07 18.99 16.49 12.28 9.37 10.13 121.58%
DY 3.74 4.60 4.42 4.04 3.81 3.36 4.10 -5.93%
P/NAPS 0.39 0.33 0.36 0.40 0.43 0.49 0.41 -3.27%

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