[CRESBLD] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- -29.05%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 283,944 207,392 223,404 485,067 499,849 460,079 329,564 -2.45%
PBT 27,953 30,045 61,237 28,124 37,350 20,121 17,565 8.04%
Tax -15,230 -10,067 -6,300 -6,894 -7,935 -6,207 -6,578 15.01%
NP 12,723 19,978 54,937 21,230 29,415 13,914 10,987 2.47%
-
NP to SH 10,411 20,756 48,767 21,585 30,423 13,939 10,987 -0.89%
-
Tax Rate 54.48% 33.51% 10.29% 24.51% 21.24% 30.85% 37.45% -
Total Cost 271,221 187,414 168,467 463,837 470,434 446,165 318,577 -2.64%
-
Net Worth 404,305 381,067 342,561 284,067 267,137 241,651 232,045 9.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 7,031 6,080 5,609 6,515 6,183 4,982 3,742 11.07%
Div Payout % 67.54% 29.30% 11.50% 30.18% 20.33% 35.75% 34.06% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 404,305 381,067 342,561 284,067 267,137 241,651 232,045 9.69%
NOSH 176,921 162,156 149,589 130,306 123,674 124,562 124,755 5.99%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 4.48% 9.63% 24.59% 4.38% 5.88% 3.02% 3.33% -
ROE 2.58% 5.45% 14.24% 7.60% 11.39% 5.77% 4.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 161.53 127.90 149.34 372.25 404.16 369.36 264.17 -7.86%
EPS 6.20 12.80 32.60 16.60 24.60 11.30 8.90 -5.84%
DPS 4.00 3.75 3.75 5.00 5.00 4.00 3.00 4.90%
NAPS 2.30 2.35 2.29 2.18 2.16 1.94 1.86 3.60%
Adjusted Per Share Value based on latest NOSH - 136,030
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 160.49 117.22 126.27 274.17 282.53 260.05 186.28 -2.45%
EPS 5.88 11.73 27.56 12.20 17.20 7.88 6.21 -0.90%
DPS 3.97 3.44 3.17 3.68 3.50 2.82 2.12 11.01%
NAPS 2.2852 2.1539 1.9362 1.6056 1.5099 1.3659 1.3116 9.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.02 1.35 1.56 0.87 0.50 0.53 0.60 -
P/RPS 0.63 1.06 1.04 0.23 0.12 0.14 0.23 18.27%
P/EPS 17.22 10.55 4.79 5.25 2.03 4.74 6.81 16.71%
EY 5.81 9.48 20.90 19.04 49.20 21.11 14.68 -14.30%
DY 3.92 2.78 2.40 5.75 10.00 7.55 5.00 -3.97%
P/NAPS 0.44 0.57 0.68 0.40 0.23 0.27 0.32 5.44%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 17/02/15 28/02/14 25/02/13 27/02/12 28/02/11 24/02/10 -
Price 0.91 1.23 1.57 0.755 0.60 0.55 0.61 -
P/RPS 0.56 0.96 1.05 0.20 0.15 0.15 0.23 15.97%
P/EPS 15.36 9.61 4.82 4.56 2.44 4.91 6.93 14.17%
EY 6.51 10.41 20.76 21.94 41.00 20.35 14.44 -12.42%
DY 4.40 3.05 2.39 6.62 8.33 7.27 4.92 -1.84%
P/NAPS 0.40 0.52 0.69 0.35 0.28 0.28 0.33 3.25%

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