[CRESBLD] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 356.86%
YoY- 338.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 211,924 237,234 208,572 253,766 492,390 373,116 385,856 -9.49%
PBT 17,588 34,332 46,404 88,130 23,734 51,912 21,252 -3.10%
Tax -1,982 -13,212 -20,542 -5,118 -6,924 -10,496 -6,830 -18.61%
NP 15,606 21,120 25,862 83,012 16,810 41,416 14,422 1.32%
-
NP to SH 11,988 16,788 10,486 83,748 19,094 41,438 14,424 -3.03%
-
Tax Rate 11.27% 38.48% 44.27% 5.81% 29.17% 20.22% 32.14% -
Total Cost 196,318 216,114 182,710 170,754 475,580 331,700 371,434 -10.07%
-
Net Worth 403,076 386,782 368,598 279,697 264,092 261,778 238,742 9.11%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 403,076 386,782 368,598 279,697 264,092 261,778 238,742 9.11%
NOSH 176,921 164,588 158,878 139,848 123,987 124,065 124,344 6.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.36% 8.90% 12.40% 32.71% 3.41% 11.10% 3.74% -
ROE 2.97% 4.34% 2.84% 29.94% 7.23% 15.83% 6.04% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 124.08 144.14 131.28 181.46 397.13 300.74 310.31 -14.15%
EPS 7.00 10.20 6.60 60.00 15.40 33.40 11.60 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.32 2.00 2.13 2.11 1.92 3.49%
Adjusted Per Share Value based on latest NOSH - 140,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 119.78 134.09 117.89 143.43 278.31 210.89 218.09 -9.49%
EPS 6.78 9.49 5.93 47.34 10.79 23.42 8.15 -3.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2783 2.1862 2.0834 1.5809 1.4927 1.4796 1.3494 9.11%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.92 1.14 1.56 1.26 0.88 0.60 0.71 -
P/RPS 0.74 0.79 1.19 0.69 0.22 0.20 0.23 21.48%
P/EPS 13.11 11.18 23.64 2.10 5.71 1.80 6.12 13.52%
EY 7.63 8.95 4.23 47.53 17.50 55.67 16.34 -11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.67 0.63 0.41 0.28 0.37 0.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 27/08/14 28/08/13 15/08/12 25/08/11 19/08/10 -
Price 0.90 0.98 1.57 1.26 0.83 0.52 0.53 -
P/RPS 0.73 0.68 1.20 0.69 0.21 0.17 0.17 27.46%
P/EPS 12.82 9.61 23.79 2.10 5.39 1.56 4.57 18.73%
EY 7.80 10.41 4.20 47.53 18.55 64.23 21.89 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.68 0.63 0.39 0.25 0.28 5.21%

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