[CRESBLD] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.25%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 492,390 373,116 385,856 270,232 270,650 342,570 226,034 13.84%
PBT 23,734 51,912 21,252 20,984 21,678 46,550 30,496 -4.08%
Tax -6,924 -10,496 -6,830 -5,912 -6,632 -14,956 -11,852 -8.56%
NP 16,810 41,416 14,422 15,072 15,046 31,594 18,644 -1.70%
-
NP to SH 19,094 41,438 14,424 15,072 15,046 31,594 18,644 0.39%
-
Tax Rate 29.17% 20.22% 32.14% 28.17% 30.59% 32.13% 38.86% -
Total Cost 475,580 331,700 371,434 255,160 255,604 310,976 207,390 14.82%
-
Net Worth 264,092 261,778 238,742 228,550 223,223 196,228 167,069 7.92%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 264,092 261,778 238,742 228,550 223,223 196,228 167,069 7.92%
NOSH 123,987 124,065 124,344 123,540 123,327 123,414 121,064 0.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.41% 11.10% 3.74% 5.58% 5.56% 9.22% 8.25% -
ROE 7.23% 15.83% 6.04% 6.59% 6.74% 16.10% 11.16% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 397.13 300.74 310.31 218.74 219.46 277.58 186.70 13.39%
EPS 15.40 33.40 11.60 12.20 12.20 25.60 15.40 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 1.92 1.85 1.81 1.59 1.38 7.49%
Adjusted Per Share Value based on latest NOSH - 124,647
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 278.31 210.89 218.09 152.74 152.98 193.63 127.76 13.84%
EPS 10.79 23.42 8.15 8.52 8.50 17.86 10.54 0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4927 1.4796 1.3494 1.2918 1.2617 1.1091 0.9443 7.92%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.60 0.71 0.56 0.74 0.85 0.79 -
P/RPS 0.22 0.20 0.23 0.26 0.34 0.31 0.42 -10.20%
P/EPS 5.71 1.80 6.12 4.59 6.07 3.32 5.13 1.79%
EY 17.50 55.67 16.34 21.79 16.49 30.12 19.49 -1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.37 0.30 0.41 0.53 0.57 -5.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 25/08/11 19/08/10 20/08/09 25/08/08 27/08/07 21/08/06 -
Price 0.83 0.52 0.53 0.57 0.62 0.83 0.75 -
P/RPS 0.21 0.17 0.17 0.26 0.28 0.30 0.40 -10.17%
P/EPS 5.39 1.56 4.57 4.67 5.08 3.24 4.87 1.70%
EY 18.55 64.23 21.89 21.40 19.68 30.84 20.53 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.28 0.31 0.34 0.52 0.54 -5.27%

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