[CRESBLD] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -43.65%
YoY- -72.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 288,407 296,904 363,792 465,750 515,217 606,778 634,932 -40.82%
PBT -13,983 -14,942 7,171 22,242 48,190 92,880 102,553 -
Tax -1,052 2,963 -488 -5,308 -12,529 -26,291 -28,070 -88.73%
NP -15,035 -11,979 6,683 16,934 35,661 66,589 74,483 -
-
NP to SH -13,442 -9,919 8,815 19,266 34,190 64,785 72,769 -
-
Tax Rate - - 6.81% 23.86% 26.00% 28.31% 27.37% -
Total Cost 303,442 308,883 357,109 448,816 479,556 540,189 560,449 -33.49%
-
Net Worth 476,594 476,594 492,762 498,399 493,045 499,054 494,835 -2.46%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 5,776 5,776 5,776 5,776 7,645 7,645 7,645 -17.00%
Div Payout % 0.00% 0.00% 65.53% 29.98% 22.36% 11.80% 10.51% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 476,594 476,594 492,762 498,399 493,045 499,054 494,835 -2.46%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -5.21% -4.03% 1.84% 3.64% 6.92% 10.97% 11.73% -
ROE -2.82% -2.08% 1.79% 3.87% 6.93% 12.98% 14.71% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 177.91 183.15 223.70 282.22 308.27 363.54 379.80 -39.60%
EPS -8.29 -6.12 5.42 11.67 20.46 38.81 43.53 -
DPS 3.50 3.56 3.55 3.50 4.50 4.58 4.57 -16.25%
NAPS 2.94 2.94 3.03 3.02 2.95 2.99 2.96 -0.44%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 163.01 167.82 205.62 263.25 291.21 342.96 358.88 -40.82%
EPS -7.60 -5.61 4.98 10.89 19.32 36.62 41.13 -
DPS 3.26 3.26 3.26 3.26 4.32 4.32 4.32 -17.06%
NAPS 2.6938 2.6938 2.7852 2.8171 2.7868 2.8208 2.7969 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.745 0.75 0.64 0.915 0.965 1.09 1.13 -
P/RPS 0.42 0.41 0.29 0.32 0.31 0.30 0.30 25.06%
P/EPS -8.98 -12.26 11.81 7.84 4.72 2.81 2.60 -
EY -11.13 -8.16 8.47 12.76 21.20 35.61 38.52 -
DY 4.70 4.75 5.55 3.83 4.66 4.20 4.05 10.40%
P/NAPS 0.25 0.26 0.21 0.30 0.33 0.36 0.38 -24.29%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 24/06/20 27/02/20 20/11/19 21/08/19 29/05/19 -
Price 0.71 0.735 0.74 0.87 0.945 1.02 1.06 -
P/RPS 0.40 0.40 0.33 0.31 0.31 0.28 0.28 26.76%
P/EPS -8.56 -12.01 13.65 7.45 4.62 2.63 2.44 -
EY -11.68 -8.32 7.32 13.42 21.65 38.05 41.07 -
DY 4.93 4.85 4.80 4.02 4.76 4.49 4.31 9.34%
P/NAPS 0.24 0.25 0.24 0.29 0.32 0.34 0.36 -23.62%

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