[CRESBLD] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18.52%
YoY- 237.8%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 207,392 211,291 200,807 191,433 223,404 303,239 411,147 -36.55%
PBT 30,045 54,188 40,374 73,459 61,237 58,399 69,562 -42.77%
Tax -10,067 -17,289 -14,012 -5,865 -6,300 -4,375 -6,580 32.67%
NP 19,978 36,899 26,362 67,594 54,937 54,024 62,982 -53.39%
-
NP to SH 20,756 18,998 12,136 57,798 48,767 53,947 62,563 -51.97%
-
Tax Rate 33.51% 31.91% 34.71% 7.98% 10.29% 7.49% 9.46% -
Total Cost 187,414 174,392 174,445 123,839 168,467 249,215 348,165 -33.75%
-
Net Worth 386,908 376,788 374,894 335,866 319,590 292,102 280,634 23.80%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 6,174 5,992 5,992 5,992 5,992 6,801 6,801 -6.22%
Div Payout % 29.75% 31.54% 49.38% 10.37% 12.29% 12.61% 10.87% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 386,908 376,788 374,894 335,866 319,590 292,102 280,634 23.80%
NOSH 164,641 167,461 161,592 146,666 159,795 146,051 140,317 11.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.63% 17.46% 13.13% 35.31% 24.59% 17.82% 15.32% -
ROE 5.36% 5.04% 3.24% 17.21% 15.26% 18.47% 22.29% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 125.97 126.17 124.27 130.52 139.81 207.63 293.01 -42.94%
EPS 12.61 11.34 7.51 39.41 30.52 36.94 44.59 -56.81%
DPS 3.75 3.58 3.71 4.09 3.75 4.66 4.85 -15.71%
NAPS 2.35 2.25 2.32 2.29 2.00 2.00 2.00 11.31%
Adjusted Per Share Value based on latest NOSH - 146,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 117.22 119.43 113.50 108.20 126.27 171.40 232.39 -36.55%
EPS 11.73 10.74 6.86 32.67 27.56 30.49 35.36 -51.98%
DPS 3.49 3.39 3.39 3.39 3.39 3.84 3.84 -6.15%
NAPS 2.1869 2.1297 2.119 1.8984 1.8064 1.651 1.5862 23.80%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.35 1.49 1.56 1.50 1.56 1.36 1.26 -
P/RPS 1.07 1.18 1.26 1.15 1.12 0.66 0.43 83.32%
P/EPS 10.71 13.13 20.77 3.81 5.11 3.68 2.83 142.26%
EY 9.34 7.61 4.81 26.27 19.56 27.16 35.39 -58.75%
DY 2.78 2.40 2.38 2.72 2.40 3.42 3.85 -19.46%
P/NAPS 0.57 0.66 0.67 0.66 0.78 0.68 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 03/12/14 27/08/14 27/05/14 28/02/14 19/11/13 28/08/13 -
Price 1.23 1.26 1.57 1.48 1.57 1.53 1.26 -
P/RPS 0.98 1.00 1.26 1.13 1.12 0.74 0.43 72.92%
P/EPS 9.76 11.11 20.90 3.76 5.14 4.14 2.83 127.75%
EY 10.25 9.00 4.78 26.63 19.44 24.14 35.39 -56.12%
DY 3.05 2.84 2.36 2.76 2.39 3.04 3.85 -14.34%
P/NAPS 0.52 0.56 0.68 0.65 0.79 0.77 0.63 -11.97%

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