[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 68.51%
YoY- 185.94%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 603,484 457,261 240,181 284,857 203,446 219,597 522,557 2.42%
PBT 100,514 40,672 20,386 49,994 43,780 53,178 25,132 25.97%
Tax -27,001 -11,620 -3,786 -18,465 -18,429 -3,777 -7,921 22.66%
NP 73,513 29,052 16,600 31,529 25,350 49,401 17,210 27.36%
-
NP to SH 71,453 27,036 13,204 28,289 9,893 49,585 17,970 25.85%
-
Tax Rate 26.86% 28.57% 18.57% 36.93% 42.09% 7.10% 31.52% -
Total Cost 529,970 428,209 223,581 253,328 178,096 170,196 505,346 0.79%
-
Net Worth 471,855 416,488 399,016 395,939 362,934 291,919 273,410 9.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 471,855 416,488 399,016 395,939 362,934 291,919 273,410 9.51%
NOSH 176,921 176,921 176,921 167,062 161,304 145,959 128,361 5.49%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.18% 6.35% 6.91% 11.07% 12.46% 22.50% 3.29% -
ROE 15.14% 6.49% 3.31% 7.14% 2.73% 16.99% 6.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 352.99 267.89 140.85 170.51 126.13 150.45 407.10 -2.34%
EPS 41.87 15.87 7.73 16.93 6.13 33.87 14.00 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.44 2.34 2.37 2.25 2.00 2.13 4.41%
Adjusted Per Share Value based on latest NOSH - 165,073
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 341.10 258.45 135.76 161.01 114.99 124.12 295.36 2.42%
EPS 40.39 15.28 7.46 15.99 5.59 28.03 10.16 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.667 2.3541 2.2553 2.2379 2.0514 1.65 1.5454 9.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.885 1.05 0.88 0.98 1.49 1.36 0.81 -
P/RPS 0.25 0.39 0.62 0.57 1.18 0.90 0.20 3.78%
P/EPS 2.12 6.63 11.36 5.79 24.29 4.00 5.79 -15.41%
EY 47.23 15.08 8.80 17.28 4.12 24.98 17.28 18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.38 0.41 0.66 0.68 0.38 -2.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 -
Price 1.07 1.05 0.91 1.00 1.26 1.53 0.89 -
P/RPS 0.30 0.39 0.65 0.59 1.00 1.02 0.22 5.30%
P/EPS 2.56 6.63 11.75 5.91 20.54 4.50 6.36 -14.06%
EY 39.06 15.08 8.51 16.93 4.87 22.20 15.73 16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.39 0.42 0.56 0.77 0.42 -1.22%

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