[CRESBLD] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 27.46%
YoY- 155.34%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 498,979 460,574 397,512 325,456 282,197 246,505 267,356 51.41%
PBT 45,460 41,817 39,322 30,606 25,915 4,873 18,707 80.46%
Tax -16,333 -18,290 -18,700 -13,005 -10,927 -4,072 -9,466 43.71%
NP 29,127 23,527 20,622 17,601 14,988 801 9,241 114.52%
-
NP to SH 27,872 22,015 19,025 16,840 13,212 -1,746 5,570 191.69%
-
Tax Rate 35.93% 43.74% 47.56% 42.49% 42.16% 83.56% 50.60% -
Total Cost 469,852 437,047 376,890 307,855 267,209 245,704 258,115 48.92%
-
Net Worth 425,023 416,488 416,488 409,248 402,427 399,016 403,076 3.58%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,827 6,820 6,820 6,820 6,820 7,085 7,085 -2.43%
Div Payout % 24.50% 30.98% 35.85% 40.50% 51.63% 0.00% 127.22% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 425,023 416,488 416,488 409,248 402,427 399,016 403,076 3.58%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.84% 5.11% 5.19% 5.41% 5.31% 0.32% 3.46% -
ROE 6.56% 5.29% 4.57% 4.11% 3.28% -0.44% 1.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 292.33 269.83 232.88 190.86 165.49 144.56 156.54 51.47%
EPS 16.33 12.90 11.15 9.88 7.75 -1.02 3.26 191.90%
DPS 4.00 4.00 4.00 4.00 4.00 4.16 4.15 -2.41%
NAPS 2.49 2.44 2.44 2.40 2.36 2.34 2.36 3.62%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 282.03 260.33 224.68 183.95 159.50 139.33 151.12 51.41%
EPS 15.75 12.44 10.75 9.52 7.47 -0.99 3.15 191.54%
DPS 3.86 3.86 3.86 3.86 3.86 4.01 4.01 -2.50%
NAPS 2.4023 2.3541 2.3541 2.3132 2.2746 2.2553 2.2783 3.58%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.905 1.05 1.07 0.945 0.91 0.88 0.92 -
P/RPS 0.31 0.39 0.46 0.50 0.55 0.61 0.59 -34.80%
P/EPS 5.54 8.14 9.60 9.57 11.74 -85.94 28.21 -66.11%
EY 18.04 12.28 10.42 10.45 8.51 -1.16 3.54 195.25%
DY 4.42 3.81 3.74 4.23 4.40 4.72 4.51 -1.33%
P/NAPS 0.36 0.43 0.44 0.39 0.39 0.38 0.39 -5.18%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 22/11/17 23/08/17 25/05/17 22/02/17 23/11/16 22/08/16 -
Price 0.99 1.05 1.19 0.975 0.955 0.91 0.90 -
P/RPS 0.34 0.39 0.51 0.51 0.58 0.63 0.57 -29.07%
P/EPS 6.06 8.14 10.68 9.87 12.33 -88.87 27.60 -63.50%
EY 16.49 12.28 9.37 10.13 8.11 -1.13 3.62 174.03%
DY 4.04 3.81 3.36 4.10 4.19 4.57 4.61 -8.40%
P/NAPS 0.40 0.43 0.49 0.41 0.40 0.39 0.38 3.46%

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