[CRESBLD] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

21-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -6.42%

YoY- -68.39%

Quarter Report

2009 - 1st Quarter Report.pdf

Latest QR

Upcoming QR

CRESBLD's Result

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	329,564	281,768	270,066	262,445	270,275	304,309	329,806	-0.04%
YoY %	16.96%	4.33%	2.90%	-2.90%	-11.18%	-7.73%	-	-
Horiz. %	99.93%	85.43%	81.89%	79.58%	81.95%	92.27%	100.00%	-
PBT	17,566	19,465	18,260	16,962	18,607	28,576	40,374	-42.49%
YoY %	-9.76%	6.60%	7.65%	-8.84%	-34.89%	-29.22%	-	-
Horiz. %	43.51%	48.21%	45.23%	42.01%	46.09%	70.78%	100.00%	-
Tax	-6,578	-6,200	-5,904	-5,411	-6,264	-6,507	-8,455	-15.37%
YoY %	-6.10%	-5.01%	-9.11%	13.62%	3.73%	23.04%	-	-
Horiz. %	77.80%	73.33%	69.83%	64.00%	74.09%	76.96%	100.00%	-
NP	10,988	13,265	12,356	11,551	12,343	22,069	31,919	-50.78%
YoY %	-17.17%	7.36%	6.97%	-6.42%	-44.07%	-30.86%	-	-
Horiz. %	34.42%	41.56%	38.71%	36.19%	38.67%	69.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,988	13,265	12,356	11,551	12,343	22,069	31,919	-50.78%
YoY %	-17.17%	7.36%	6.97%	-6.42%	-44.07%	-30.86%	-	-
Horiz. %	34.42%	41.56%	38.71%	36.19%	38.67%	69.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.45%	31.85%	32.33%	31.90%	33.66%	22.77%	20.94%	-
YoY %	17.58%	-1.48%	1.35%	-5.23%	47.83%	8.74%	-	-
Horiz. %	178.84%	152.10%	154.39%	152.34%	160.74%	108.74%	100.00%	-
Total Cost	318,576	268,503	257,710	250,894	257,932	282,240	297,887	4.56%
YoY %	18.65%	4.19%	2.72%	-2.73%	-8.61%	-5.25%	-	-
Horiz. %	106.95%	90.14%	86.51%	84.22%	86.59%	94.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,999	227,589	230,597	222,309	127,047	223,852	221,918	-28.14%
YoY %	-40.68%	-1.30%	3.73%	74.98%	-43.25%	0.87%	-	-
Horiz. %	60.83%	102.56%	103.91%	100.18%	57.25%	100.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,049	3,811	3,811	3,811	3,811	8,671	8,671	-39.72%
YoY %	6.25%	0.00%	0.00%	0.00%	-56.05%	0.00%	-	-
Horiz. %	46.70%	43.95%	43.95%	43.95%	43.95%	100.00%	100.00%	-
Div Payout %	36.86%	28.73%	30.85%	33.00%	30.88%	39.29%	27.17%	-
YoY %	28.30%	-6.87%	-6.52%	6.87%	-21.40%	44.61%	-	-
Horiz. %	135.66%	105.74%	113.54%	121.46%	113.65%	144.61%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	134,999	227,589	230,597	222,309	127,047	223,852	221,918	-28.14%
YoY %	-40.68%	-1.30%	3.73%	74.98%	-43.25%	0.87%	-	-
Horiz. %	60.83%	102.56%	103.91%	100.18%	57.25%	100.87%	100.00%	-
NOSH	134,999	122,360	124,647	122,148	127,047	126,470	122,607	6.61%
YoY %	10.33%	-1.83%	2.05%	-3.86%	0.46%	3.15%	-	-
Horiz. %	110.11%	99.80%	101.66%	99.63%	103.62%	103.15%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	3.33%	4.71%	4.58%	4.40%	4.57%	7.25%	9.68%	-
YoY %	-29.30%	2.84%	4.09%	-3.72%	-36.97%	-25.10%	-	-
Horiz. %	34.40%	48.66%	47.31%	45.45%	47.21%	74.90%	100.00%	-
ROE	8.14%	5.83%	5.36%	5.20%	9.72%	9.86%	14.38%	-
YoY %	39.62%	8.77%	3.08%	-46.50%	-1.42%	-31.43%	-	-
Horiz. %	56.61%	40.54%	37.27%	36.16%	67.59%	68.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	244.12	230.28	216.66	214.86	212.74	240.62	268.99	-6.24%
YoY %	6.01%	6.29%	0.84%	1.00%	-11.59%	-10.55%	-	-
Horiz. %	90.75%	85.61%	80.55%	79.88%	79.09%	89.45%	100.00%	-
EPS	8.14	10.84	9.91	9.46	9.72	17.45	26.03	-53.83%
YoY %	-24.91%	9.38%	4.76%	-2.67%	-44.30%	-32.96%	-	-
Horiz. %	31.27%	41.64%	38.07%	36.34%	37.34%	67.04%	100.00%	-
DPS	3.00	3.11	3.06	3.12	3.00	6.86	7.00	-43.06%
YoY %	-3.54%	1.63%	-1.92%	4.00%	-56.27%	-2.00%	-	-
Horiz. %	42.86%	44.43%	43.71%	44.57%	42.86%	98.00%	100.00%	-
NAPS	1.00	1.86	1.85	1.82	1.00	1.77	1.81	-32.59%
YoY %	-46.24%	0.54%	1.65%	82.00%	-43.50%	-2.21%	-	-
Horiz. %	55.25%	102.76%	102.21%	100.55%	55.25%	97.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 122,148
RPS	186.28	159.26	152.65	148.34	152.77	172.00	186.41	-0.04%
YoY %	16.97%	4.33%	2.91%	-2.90%	-11.18%	-7.73%	-	-
Horiz. %	99.93%	85.44%	81.89%	79.58%	81.95%	92.27%	100.00%	-
EPS	6.21	7.50	6.98	6.53	6.98	12.47	18.04	-50.78%
YoY %	-17.20%	7.45%	6.89%	-6.45%	-44.03%	-30.88%	-	-
Horiz. %	34.42%	41.57%	38.69%	36.20%	38.69%	69.12%	100.00%	-
DPS	2.29	2.15	2.15	2.15	2.15	4.90	4.90	-39.69%
YoY %	6.51%	0.00%	0.00%	0.00%	-56.12%	0.00%	-	-
Horiz. %	46.73%	43.88%	43.88%	43.88%	43.88%	100.00%	100.00%	-
NAPS	0.763	1.2864	1.3034	1.2565	0.7181	1.2653	1.2543	-28.14%
YoY %	-40.69%	-1.30%	3.73%	74.98%	-43.25%	0.88%	-	-
Horiz. %	60.83%	102.56%	103.91%	100.18%	57.25%	100.88%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.60	0.56	0.56	0.38	0.33	0.45	0.74	-
P/RPS	0.25	0.24	0.26	0.18	0.16	0.19	0.28	-7.25%
YoY %	4.17%	-7.69%	44.44%	12.50%	-15.79%	-32.14%	-	-
Horiz. %	89.29%	85.71%	92.86%	64.29%	57.14%	67.86%	100.00%	-
P/EPS	7.37	5.17	5.65	4.02	3.40	2.58	2.84	88.51%
YoY %	42.55%	-8.50%	40.55%	18.24%	31.78%	-9.15%	-	-
Horiz. %	259.51%	182.04%	198.94%	141.55%	119.72%	90.85%	100.00%	-
EY	13.57	19.36	17.70	24.89	29.44	38.78	35.18	-46.91%
YoY %	-29.91%	9.38%	-28.89%	-15.46%	-24.08%	10.23%	-	-
Horiz. %	38.57%	55.03%	50.31%	70.75%	83.68%	110.23%	100.00%	-
DY	5.00	5.56	5.46	8.21	9.09	15.24	9.46	-34.55%
YoY %	-10.07%	1.83%	-33.50%	-9.68%	-40.35%	61.10%	-	-
Horiz. %	52.85%	58.77%	57.72%	86.79%	96.09%	161.10%	100.00%	-
P/NAPS	0.60	0.30	0.30	0.21	0.33	0.25	0.41	28.80%
YoY %	100.00%	0.00%	42.86%	-36.36%	32.00%	-39.02%	-	-
Horiz. %	146.34%	73.17%	73.17%	51.22%	80.49%	60.98%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	19/11/09	20/08/09	21/05/09	23/02/09	24/11/08	25/08/08	-
Price	0.61	0.59	0.57	0.45	0.42	0.40	0.62	-
P/RPS	0.25	0.26	0.26	0.21	0.20	0.17	0.23	5.70%
YoY %	-3.85%	0.00%	23.81%	5.00%	17.65%	-26.09%	-	-
Horiz. %	108.70%	113.04%	113.04%	91.30%	86.96%	73.91%	100.00%	-
P/EPS	7.49	5.44	5.75	4.76	4.32	2.29	2.38	114.30%
YoY %	37.68%	-5.39%	20.80%	10.19%	88.65%	-3.78%	-	-
Horiz. %	314.71%	228.57%	241.60%	200.00%	181.51%	96.22%	100.00%	-
EY	13.34	18.37	17.39	21.01	23.13	43.62	41.99	-53.34%
YoY %	-27.38%	5.64%	-17.23%	-9.17%	-46.97%	3.88%	-	-
Horiz. %	31.77%	43.75%	41.41%	50.04%	55.08%	103.88%	100.00%	-
DY	4.92	5.28	5.36	6.93	7.14	17.14	11.29	-42.43%
YoY %	-6.82%	-1.49%	-22.66%	-2.94%	-58.34%	51.82%	-	-
Horiz. %	43.58%	46.77%	47.48%	61.38%	63.24%	151.82%	100.00%	-
P/NAPS	0.61	0.32	0.31	0.25	0.42	0.23	0.34	47.49%
YoY %	90.62%	3.23%	24.00%	-40.48%	82.61%	-32.35%	-	-
Horiz. %	179.41%	94.12%	91.18%	73.53%	123.53%	67.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos