[CRESBLD] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 17.76%
YoY- -28.59%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 573,850 551,112 411,420 211,924 237,234 208,572 253,766 14.56%
PBT 50,000 60,802 43,026 17,588 34,332 46,404 88,130 -9.01%
Tax -19,596 -19,132 -14,552 -1,982 -13,212 -20,542 -5,118 25.06%
NP 30,404 41,670 28,474 15,606 21,120 25,862 83,012 -15.40%
-
NP to SH 28,346 39,528 26,756 11,988 16,788 10,486 83,748 -16.51%
-
Tax Rate 39.19% 31.47% 33.82% 11.27% 38.48% 44.27% 5.81% -
Total Cost 543,446 509,442 382,946 196,318 216,114 182,710 170,754 21.27%
-
Net Worth 499,054 443,799 416,488 403,076 386,782 368,598 279,697 10.12%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 499,054 443,799 416,488 403,076 386,782 368,598 279,697 10.12%
NOSH 176,921 176,921 176,921 176,921 164,588 158,878 139,848 3.99%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.30% 7.56% 6.92% 7.36% 8.90% 12.40% 32.71% -
ROE 5.68% 8.91% 6.42% 2.97% 4.34% 2.84% 29.94% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 343.81 322.87 241.03 124.08 144.14 131.28 181.46 11.23%
EPS 17.00 23.20 15.60 7.00 10.20 6.60 60.00 -18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.99 2.60 2.44 2.36 2.35 2.32 2.00 6.92%
Adjusted Per Share Value based on latest NOSH - 176,921
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 324.35 311.50 232.54 119.78 134.09 117.89 143.43 14.56%
EPS 16.02 22.34 15.12 6.78 9.49 5.93 47.34 -16.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8208 2.5085 2.3541 2.2783 2.1862 2.0834 1.5809 10.12%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.09 0.945 1.07 0.92 1.14 1.56 1.26 -
P/RPS 0.32 0.29 0.44 0.74 0.79 1.19 0.69 -12.01%
P/EPS 6.42 4.08 6.83 13.11 11.18 23.64 2.10 20.46%
EY 15.58 24.51 14.65 7.63 8.95 4.23 47.53 -16.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.44 0.39 0.49 0.67 0.63 -8.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 21/08/19 28/08/18 23/08/17 22/08/16 24/08/15 27/08/14 28/08/13 -
Price 1.02 0.87 1.19 0.90 0.98 1.57 1.26 -
P/RPS 0.30 0.27 0.49 0.73 0.68 1.20 0.69 -12.95%
P/EPS 6.01 3.76 7.59 12.82 9.61 23.79 2.10 19.14%
EY 16.65 26.62 13.17 7.80 10.41 4.20 47.53 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.49 0.38 0.42 0.68 0.63 -9.76%

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