[CRESBLD] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 15.02%
YoY- 152.5%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 515,217 606,778 634,932 595,409 608,646 568,825 528,247 -1.64%
PBT 48,190 92,880 102,553 98,281 90,342 54,348 47,957 0.32%
Tax -12,529 -26,291 -28,070 -26,059 -27,869 -18,623 -17,168 -18.92%
NP 35,661 66,589 74,483 72,222 62,473 35,725 30,789 10.27%
-
NP to SH 34,190 64,785 72,769 70,376 61,185 34,258 29,336 10.73%
-
Tax Rate 26.00% 28.31% 27.37% 26.51% 30.85% 34.27% 35.80% -
Total Cost 479,556 540,189 560,449 523,187 546,173 533,100 497,458 -2.41%
-
Net Worth 493,045 499,054 494,835 487,638 471,855 443,799 431,850 9.22%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,645 7,645 7,645 7,645 6,827 6,827 6,827 7.82%
Div Payout % 22.36% 11.80% 10.51% 10.86% 11.16% 19.93% 23.27% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 493,045 499,054 494,835 487,638 471,855 443,799 431,850 9.22%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.92% 10.97% 11.73% 12.13% 10.26% 6.28% 5.83% -
ROE 6.93% 12.98% 14.71% 14.43% 12.97% 7.72% 6.79% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 308.27 363.54 379.80 350.43 356.01 333.25 309.47 -0.25%
EPS 20.46 38.81 43.53 41.42 35.79 20.07 17.19 12.29%
DPS 4.50 4.58 4.57 4.50 4.00 4.00 4.00 8.16%
NAPS 2.95 2.99 2.96 2.87 2.76 2.60 2.53 10.77%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 291.21 342.96 358.88 336.54 344.02 321.51 298.58 -1.65%
EPS 19.32 36.62 41.13 39.78 34.58 19.36 16.58 10.72%
DPS 4.32 4.32 4.32 4.32 3.86 3.86 3.86 7.78%
NAPS 2.7868 2.8208 2.7969 2.7562 2.667 2.5085 2.4409 9.22%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.965 1.09 1.13 0.87 0.885 0.945 0.92 -
P/RPS 0.31 0.30 0.30 0.25 0.25 0.28 0.30 2.20%
P/EPS 4.72 2.81 2.60 2.10 2.47 4.71 5.35 -8.00%
EY 21.20 35.61 38.52 47.61 40.44 21.24 18.68 8.79%
DY 4.66 4.20 4.05 5.17 4.52 4.23 4.35 4.69%
P/NAPS 0.33 0.36 0.38 0.30 0.32 0.36 0.36 -5.63%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 21/08/19 29/05/19 27/02/19 21/11/18 28/08/18 30/05/18 -
Price 0.945 1.02 1.06 1.00 1.07 0.87 0.905 -
P/RPS 0.31 0.28 0.28 0.29 0.30 0.26 0.29 4.54%
P/EPS 4.62 2.63 2.44 2.41 2.99 4.33 5.27 -8.39%
EY 21.65 38.05 41.07 41.42 33.45 23.07 18.99 9.12%
DY 4.76 4.49 4.31 4.50 3.74 4.60 4.42 5.05%
P/NAPS 0.32 0.34 0.36 0.35 0.39 0.33 0.36 -7.54%

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