[CRESBLD] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -63.2%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 595,409 498,979 282,197 283,944 207,392 223,404 485,067 3.47%
PBT 98,281 45,460 25,915 27,953 30,045 61,237 28,124 23.17%
Tax -26,059 -16,333 -10,927 -15,230 -10,067 -6,300 -6,894 24.79%
NP 72,222 29,127 14,988 12,723 19,978 54,937 21,230 22.62%
-
NP to SH 70,376 27,872 13,212 10,411 20,756 48,767 21,585 21.76%
-
Tax Rate 26.51% 35.93% 42.16% 54.48% 33.51% 10.29% 24.51% -
Total Cost 523,187 469,852 267,209 271,221 187,414 168,467 463,837 2.02%
-
Net Worth 487,638 425,023 402,427 404,305 381,067 342,561 284,067 9.41%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,645 6,827 6,820 7,031 6,080 5,609 6,515 2.70%
Div Payout % 10.86% 24.50% 51.63% 67.54% 29.30% 11.50% 30.18% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 487,638 425,023 402,427 404,305 381,067 342,561 284,067 9.41%
NOSH 176,921 176,921 176,921 176,921 162,156 149,589 130,306 5.22%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.13% 5.84% 5.31% 4.48% 9.63% 24.59% 4.38% -
ROE 14.43% 6.56% 3.28% 2.58% 5.45% 14.24% 7.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 350.43 292.33 165.49 161.53 127.90 149.34 372.25 -1.00%
EPS 41.40 16.30 7.70 6.20 12.80 32.60 16.60 16.44%
DPS 4.50 4.00 4.00 4.00 3.75 3.75 5.00 -1.73%
NAPS 2.87 2.49 2.36 2.30 2.35 2.29 2.18 4.68%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 336.54 282.03 159.50 160.49 117.22 126.27 274.17 3.47%
EPS 39.78 15.75 7.47 5.88 11.73 27.56 12.20 21.76%
DPS 4.32 3.86 3.86 3.97 3.44 3.17 3.68 2.70%
NAPS 2.7562 2.4023 2.2746 2.2852 2.1539 1.9362 1.6056 9.41%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.87 0.905 0.91 1.02 1.35 1.56 0.87 -
P/RPS 0.25 0.31 0.55 0.63 1.06 1.04 0.23 1.39%
P/EPS 2.10 5.54 11.74 17.22 10.55 4.79 5.25 -14.15%
EY 47.61 18.04 8.51 5.81 9.48 20.90 19.04 16.49%
DY 5.17 4.42 4.40 3.92 2.78 2.40 5.75 -1.75%
P/NAPS 0.30 0.36 0.39 0.44 0.57 0.68 0.40 -4.67%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 22/02/17 26/02/16 17/02/15 28/02/14 25/02/13 -
Price 1.00 0.99 0.955 0.91 1.23 1.57 0.755 -
P/RPS 0.29 0.34 0.58 0.56 0.96 1.05 0.20 6.38%
P/EPS 2.41 6.06 12.33 15.36 9.61 4.82 4.56 -10.07%
EY 41.42 16.49 8.11 6.51 10.41 20.76 21.94 11.16%
DY 4.50 4.04 4.19 4.40 3.05 2.39 6.62 -6.22%
P/NAPS 0.35 0.40 0.40 0.40 0.52 0.69 0.35 0.00%

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