[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.28%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 522,557 497,000 429,704 297,788 282,464 364,406 298,962 9.74%
PBT 25,132 45,200 21,472 20,058 18,916 51,228 35,418 -5.55%
Tax -7,921 -9,524 -7,184 -5,933 -6,018 -14,165 -13,356 -8.33%
NP 17,210 35,676 14,288 14,125 12,897 37,062 22,062 -4.05%
-
NP to SH 17,970 36,404 14,294 14,125 12,897 37,062 22,062 -3.35%
-
Tax Rate 31.52% 21.07% 33.46% 29.58% 31.81% 27.65% 37.71% -
Total Cost 505,346 461,324 415,416 283,662 269,566 327,344 276,900 10.53%
-
Net Worth 273,410 264,342 239,352 231,821 219,502 203,844 173,986 7.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 273,410 264,342 239,352 231,821 219,502 203,844 173,986 7.81%
NOSH 128,361 124,104 124,662 124,635 124,012 123,542 121,669 0.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.29% 7.18% 3.33% 4.74% 4.57% 10.17% 7.38% -
ROE 6.57% 13.77% 5.97% 6.09% 5.88% 18.18% 12.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 407.10 400.47 344.69 238.93 227.77 294.97 245.72 8.77%
EPS 14.00 29.33 11.47 11.33 10.40 30.00 18.13 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.13 1.92 1.86 1.77 1.65 1.43 6.85%
Adjusted Per Share Value based on latest NOSH - 122,360
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 295.36 280.92 242.88 168.32 159.65 205.97 168.98 9.74%
EPS 10.16 20.58 8.08 7.98 7.29 20.95 12.47 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5454 1.4941 1.3529 1.3103 1.2407 1.1522 0.9834 7.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.81 0.68 0.54 0.56 0.45 0.85 0.73 -
P/RPS 0.20 0.17 0.16 0.23 0.20 0.29 0.30 -6.52%
P/EPS 5.79 2.32 4.71 4.94 4.33 2.83 4.03 6.21%
EY 17.28 43.14 21.23 20.24 23.11 35.29 24.84 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.28 0.30 0.25 0.52 0.51 -4.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 -
Price 0.89 0.47 0.55 0.59 0.40 0.89 0.79 -
P/RPS 0.22 0.12 0.16 0.25 0.18 0.30 0.32 -6.04%
P/EPS 6.36 1.60 4.80 5.21 3.85 2.97 4.36 6.48%
EY 15.73 62.41 20.85 19.21 26.00 33.71 22.95 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.29 0.32 0.23 0.54 0.55 -4.39%

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