[CRESBLD] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 45.48%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 322,164 469,540 258,368 368,740 245,516 276,836 324,176 -0.10%
PBT -22,524 24,948 78,928 22,768 17,012 23,592 47,032 -
Tax -11,088 -7,012 -9,792 -6,784 -3,820 -7,232 -16,072 -5.99%
NP -33,612 17,936 69,136 15,984 13,192 16,360 30,960 -
-
NP to SH -32,604 19,900 69,160 15,984 13,192 16,360 30,960 -
-
Tax Rate - 28.11% 12.41% 29.80% 22.45% 30.65% 34.17% -
Total Cost 355,776 451,604 189,232 352,756 232,324 260,476 293,216 3.27%
-
Net Worth 276,808 273,625 258,728 236,013 222,309 220,612 186,742 6.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 276,808 273,625 258,728 236,013 222,309 220,612 186,742 6.77%
NOSH 138,404 124,375 124,388 124,874 122,148 123,939 122,857 2.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -10.43% 3.82% 26.76% 4.33% 5.37% 5.91% 9.55% -
ROE -11.78% 7.27% 26.73% 6.77% 5.93% 7.42% 16.58% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 232.77 377.52 207.71 295.29 201.00 223.36 263.86 -2.06%
EPS -24.00 16.00 55.60 12.80 10.80 13.20 25.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.20 2.08 1.89 1.82 1.78 1.52 4.67%
Adjusted Per Share Value based on latest NOSH - 124,874
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 182.09 265.39 146.04 208.42 138.77 156.47 183.23 -0.10%
EPS -18.43 11.25 39.09 9.03 7.46 9.25 17.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5646 1.5466 1.4624 1.334 1.2565 1.2469 1.0555 6.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.915 0.61 0.55 0.58 0.38 0.79 0.78 -
P/RPS 0.39 0.16 0.26 0.20 0.19 0.35 0.30 4.46%
P/EPS -3.88 3.81 0.99 4.53 3.52 5.98 3.10 -
EY -25.75 26.23 101.09 22.07 28.42 16.71 32.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.28 0.26 0.31 0.21 0.44 0.51 -1.70%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 23/05/12 25/05/11 25/05/10 21/05/09 26/05/08 23/05/07 -
Price 1.23 0.81 0.58 0.56 0.45 0.80 0.82 -
P/RPS 0.53 0.21 0.28 0.19 0.22 0.36 0.31 9.34%
P/EPS -5.22 5.06 1.04 4.38 4.17 6.06 3.25 -
EY -19.15 19.75 95.86 22.86 24.00 16.50 30.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.37 0.28 0.30 0.25 0.45 0.54 2.32%

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