[CRESBLD] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.28%
YoY- -28.17%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 318,266 298,446 249,130 258,454 253,006 249,177 251,414 16.97%
PBT 31,460 30,976 22,598 21,472 20,194 23,832 23,720 20.65%
Tax -11,426 -12,356 -9,584 -9,230 -8,454 -9,321 -9,089 16.43%
NP 20,034 18,620 13,014 12,242 11,740 14,511 14,631 23.23%
-
NP to SH 20,034 18,620 13,014 12,242 11,740 14,511 14,617 23.31%
-
Tax Rate 36.32% 39.89% 42.41% 42.99% 41.86% 39.11% 38.32% -
Total Cost 298,232 279,826 236,116 246,212 241,266 234,666 236,783 16.57%
-
Net Worth 125,212 178,133 123,166 159,431 115,045 84,005 83,710 30.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,260 2,300 2,300 4,549 4,549 6,794 6,794 -5.29%
Div Payout % 31.25% 12.36% 17.68% 37.16% 38.75% 46.82% 46.48% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 125,212 178,133 123,166 159,431 115,045 84,005 83,710 30.69%
NOSH 125,212 124,568 123,166 117,229 115,045 114,014 112,423 7.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.29% 6.24% 5.22% 4.74% 4.64% 5.82% 5.82% -
ROE 16.00% 10.45% 10.57% 7.68% 10.20% 17.27% 17.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 254.18 239.58 202.27 220.47 219.92 218.55 223.63 8.88%
EPS 16.00 14.95 10.57 10.44 10.20 12.73 13.00 14.80%
DPS 5.00 1.85 1.87 3.88 3.95 6.00 6.00 -11.41%
NAPS 1.00 1.43 1.00 1.36 1.00 0.7368 0.7446 21.66%
Adjusted Per Share Value based on latest NOSH - 117,229
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.89 168.69 140.81 146.08 143.00 140.84 142.10 16.97%
EPS 11.32 10.52 7.36 6.92 6.64 8.20 8.26 23.30%
DPS 3.54 1.30 1.30 2.57 2.57 3.84 3.84 -5.26%
NAPS 0.7077 1.0069 0.6962 0.9011 0.6503 0.4748 0.4731 30.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.78 0.73 0.79 0.75 0.62 0.73 0.92 -
P/RPS 0.31 0.30 0.39 0.34 0.28 0.33 0.41 -16.96%
P/EPS 4.87 4.88 7.48 7.18 6.08 5.74 7.08 -22.02%
EY 20.51 20.48 13.37 13.92 16.46 17.43 14.13 28.11%
DY 6.41 2.53 2.36 5.17 6.38 8.22 6.52 -1.12%
P/NAPS 0.78 0.51 0.79 0.55 0.62 0.99 1.24 -26.52%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 20/11/06 21/08/06 23/05/06 27/02/06 24/11/05 24/08/05 -
Price 0.88 0.79 0.75 0.81 0.70 0.61 0.85 -
P/RPS 0.35 0.33 0.37 0.37 0.32 0.28 0.38 -5.32%
P/EPS 5.50 5.29 7.10 7.76 6.86 4.79 6.54 -10.87%
EY 18.18 18.92 14.09 12.89 14.58 20.86 15.30 12.14%
DY 5.68 2.34 2.49 4.79 5.65 9.84 7.06 -13.46%
P/NAPS 0.88 0.55 0.75 0.60 0.70 0.83 1.14 -15.81%

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