[CRESBLD] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -17.25%
YoY- -72.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 282,197 246,505 267,356 270,352 280,011 268,449 221,723 17.35%
PBT 25,915 4,873 18,707 22,862 27,079 34,706 24,009 5.20%
Tax -10,927 -4,072 -9,466 -11,382 -15,081 -10,094 -6,402 42.58%
NP 14,988 801 9,241 11,480 11,998 24,612 17,607 -10.13%
-
NP to SH 13,212 -1,746 5,570 6,595 7,970 32,955 23,907 -32.53%
-
Tax Rate 42.16% 83.56% 50.60% 49.79% 55.69% 29.08% 26.67% -
Total Cost 267,209 245,704 258,115 258,872 268,013 243,837 204,116 19.57%
-
Net Worth 402,427 399,016 403,076 398,632 407,439 330,147 389,403 2.20%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 6,820 7,085 7,085 7,085 7,085 6,174 6,174 6.82%
Div Payout % 51.63% 0.00% 127.22% 107.44% 88.91% 18.73% 25.83% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 402,427 399,016 403,076 398,632 407,439 330,147 389,403 2.20%
NOSH 176,921 176,921 176,921 176,921 176,921 165,073 165,703 4.44%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 5.31% 0.32% 3.46% 4.25% 4.28% 9.17% 7.94% -
ROE 3.28% -0.44% 1.38% 1.65% 1.96% 9.98% 6.14% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 165.49 144.56 156.54 158.02 158.07 162.62 133.81 15.14%
EPS 7.75 -1.02 3.26 3.85 4.50 19.96 14.43 -33.80%
DPS 4.00 4.16 4.15 4.14 4.00 3.75 3.75 4.37%
NAPS 2.36 2.34 2.36 2.33 2.30 2.00 2.35 0.28%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 159.50 139.33 151.12 152.81 158.27 151.73 125.32 17.35%
EPS 7.47 -0.99 3.15 3.73 4.50 18.63 13.51 -32.51%
DPS 3.86 4.01 4.01 4.01 4.01 3.49 3.49 6.91%
NAPS 2.2746 2.2553 2.2783 2.2532 2.3029 1.8661 2.201 2.20%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.91 0.88 0.92 0.85 1.02 0.98 1.14 -
P/RPS 0.55 0.61 0.59 0.54 0.65 0.60 0.85 -25.09%
P/EPS 11.74 -85.94 28.21 22.05 22.67 4.91 7.90 30.06%
EY 8.51 -1.16 3.54 4.54 4.41 20.37 12.66 -23.17%
DY 4.40 4.72 4.51 4.87 3.92 3.83 3.29 21.27%
P/NAPS 0.39 0.38 0.39 0.36 0.44 0.49 0.49 -14.05%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 23/11/16 22/08/16 23/05/16 26/02/16 25/11/15 24/08/15 -
Price 0.955 0.91 0.90 0.95 0.91 1.00 0.98 -
P/RPS 0.58 0.63 0.57 0.60 0.58 0.61 0.73 -14.15%
P/EPS 12.33 -88.87 27.60 24.64 20.23 5.01 6.79 48.57%
EY 8.11 -1.13 3.62 4.06 4.94 19.96 14.72 -32.67%
DY 4.19 4.57 4.61 4.36 4.40 3.75 3.83 6.14%
P/NAPS 0.40 0.39 0.38 0.41 0.40 0.50 0.42 -3.18%

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