[CRESBLD] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 10.14%
YoY- -53.33%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 496,561 603,484 457,261 240,181 284,857 203,446 219,597 14.55%
PBT 33,726 100,514 40,672 20,386 49,994 43,780 53,178 -7.30%
Tax -8,961 -27,001 -11,620 -3,786 -18,465 -18,429 -3,777 15.47%
NP 24,765 73,513 29,052 16,600 31,529 25,350 49,401 -10.86%
-
NP to SH 23,205 71,453 27,036 13,204 28,289 9,893 49,585 -11.88%
-
Tax Rate 26.57% 26.86% 28.57% 18.57% 36.93% 42.09% 7.10% -
Total Cost 471,796 529,970 428,209 223,581 253,328 178,096 170,196 18.51%
-
Net Worth 493,045 471,855 416,488 399,016 395,939 362,934 291,919 9.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 493,045 471,855 416,488 399,016 395,939 362,934 291,919 9.12%
NOSH 176,921 176,921 176,921 176,921 167,062 161,304 145,959 3.25%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.99% 12.18% 6.35% 6.91% 11.07% 12.46% 22.50% -
ROE 4.71% 15.14% 6.49% 3.31% 7.14% 2.73% 16.99% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 297.10 352.99 267.89 140.85 170.51 126.13 150.45 12.00%
EPS 13.87 41.87 15.87 7.73 16.93 6.13 33.87 -13.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.76 2.44 2.34 2.37 2.25 2.00 6.68%
Adjusted Per Share Value based on latest NOSH - 176,921
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 280.67 341.10 258.45 135.76 161.01 114.99 124.12 14.55%
EPS 13.12 40.39 15.28 7.46 15.99 5.59 28.03 -11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7868 2.667 2.3541 2.2553 2.2379 2.0514 1.65 9.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.965 0.885 1.05 0.88 0.98 1.49 1.36 -
P/RPS 0.32 0.25 0.39 0.62 0.57 1.18 0.90 -15.82%
P/EPS 6.95 2.12 6.63 11.36 5.79 24.29 4.00 9.64%
EY 14.39 47.23 15.08 8.80 17.28 4.12 24.98 -8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.43 0.38 0.41 0.66 0.68 -11.34%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 20/11/19 21/11/18 22/11/17 23/11/16 25/11/15 03/12/14 19/11/13 -
Price 0.945 1.07 1.05 0.91 1.00 1.26 1.53 -
P/RPS 0.32 0.30 0.39 0.65 0.59 1.00 1.02 -17.56%
P/EPS 6.81 2.56 6.63 11.75 5.91 20.54 4.50 7.14%
EY 14.69 39.06 15.08 8.51 16.93 4.87 22.20 -6.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.39 0.43 0.39 0.42 0.56 0.77 -13.60%

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