[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.88%
YoY- -50.64%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 284,857 203,446 219,597 522,557 497,000 429,704 297,788 -0.73%
PBT 49,994 43,780 53,178 25,132 45,200 21,472 20,058 16.43%
Tax -18,465 -18,429 -3,777 -7,921 -9,524 -7,184 -5,933 20.82%
NP 31,529 25,350 49,401 17,210 35,676 14,288 14,125 14.31%
-
NP to SH 28,289 9,893 49,585 17,970 36,404 14,294 14,125 12.26%
-
Tax Rate 36.93% 42.09% 7.10% 31.52% 21.07% 33.46% 29.58% -
Total Cost 253,328 178,096 170,196 505,346 461,324 415,416 283,662 -1.86%
-
Net Worth 395,939 362,934 291,919 273,410 264,342 239,352 231,821 9.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 395,939 362,934 291,919 273,410 264,342 239,352 231,821 9.32%
NOSH 167,062 161,304 145,959 128,361 124,104 124,662 124,635 5.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.07% 12.46% 22.50% 3.29% 7.18% 3.33% 4.74% -
ROE 7.14% 2.73% 16.99% 6.57% 13.77% 5.97% 6.09% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 170.51 126.13 150.45 407.10 400.47 344.69 238.93 -5.46%
EPS 16.93 6.13 33.87 14.00 29.33 11.47 11.33 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.25 2.00 2.13 2.13 1.92 1.86 4.11%
Adjusted Per Share Value based on latest NOSH - 135,551
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 161.01 114.99 124.12 295.36 280.92 242.88 168.32 -0.73%
EPS 15.99 5.59 28.03 10.16 20.58 8.08 7.98 12.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2379 2.0514 1.65 1.5454 1.4941 1.3529 1.3103 9.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.98 1.49 1.36 0.81 0.68 0.54 0.56 -
P/RPS 0.57 1.18 0.90 0.20 0.17 0.16 0.23 16.32%
P/EPS 5.79 24.29 4.00 5.79 2.32 4.71 4.94 2.68%
EY 17.28 4.12 24.98 17.28 43.14 21.23 20.24 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.66 0.68 0.38 0.32 0.28 0.30 5.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 19/11/09 -
Price 1.00 1.26 1.53 0.89 0.47 0.55 0.59 -
P/RPS 0.59 1.00 1.02 0.22 0.12 0.16 0.25 15.37%
P/EPS 5.91 20.54 4.50 6.36 1.60 4.80 5.21 2.12%
EY 16.93 4.87 22.20 15.73 62.41 20.85 19.21 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.77 0.42 0.22 0.29 0.32 4.63%

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