[CRESBLD] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 128.5%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 246,195 186,558 192,928 135,116 135,325 171,285 113,017 13.84%
PBT 11,867 25,956 10,626 10,492 10,839 23,275 15,248 -4.08%
Tax -3,462 -5,248 -3,415 -2,956 -3,316 -7,478 -5,926 -8.56%
NP 8,405 20,708 7,211 7,536 7,523 15,797 9,322 -1.70%
-
NP to SH 9,547 20,719 7,212 7,536 7,523 15,797 9,322 0.39%
-
Tax Rate 29.17% 20.22% 32.14% 28.17% 30.59% 32.13% 38.86% -
Total Cost 237,790 165,850 185,717 127,580 127,802 155,488 103,695 14.82%
-
Net Worth 264,092 261,778 238,742 228,550 223,223 196,228 167,069 7.92%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 264,092 261,778 238,742 228,550 223,223 196,228 167,069 7.92%
NOSH 123,987 124,065 124,344 123,540 123,327 123,414 121,064 0.39%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.41% 11.10% 3.74% 5.58% 5.56% 9.22% 8.25% -
ROE 3.62% 7.91% 3.02% 3.30% 3.37% 8.05% 5.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 198.57 150.37 155.16 109.37 109.73 138.79 93.35 13.39%
EPS 7.70 16.70 5.80 6.10 6.10 12.80 7.70 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 1.92 1.85 1.81 1.59 1.38 7.49%
Adjusted Per Share Value based on latest NOSH - 124,647
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 139.15 105.45 109.05 76.37 76.49 96.81 63.88 13.84%
EPS 5.40 11.71 4.08 4.26 4.25 8.93 5.27 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4927 1.4796 1.3494 1.2918 1.2617 1.1091 0.9443 7.92%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.60 0.71 0.56 0.74 0.85 0.79 -
P/RPS 0.44 0.40 0.46 0.51 0.67 0.61 0.85 -10.38%
P/EPS 11.43 3.59 12.24 9.18 12.13 6.64 10.26 1.81%
EY 8.75 27.83 8.17 10.89 8.24 15.06 9.75 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.37 0.30 0.41 0.53 0.57 -5.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 25/08/11 19/08/10 20/08/09 25/08/08 27/08/07 21/08/06 -
Price 0.83 0.52 0.53 0.57 0.62 0.83 0.75 -
P/RPS 0.42 0.35 0.34 0.52 0.57 0.60 0.80 -10.17%
P/EPS 10.78 3.11 9.14 9.34 10.16 6.48 9.74 1.70%
EY 9.28 32.12 10.94 10.70 9.84 15.42 10.27 -1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.28 0.31 0.34 0.52 0.54 -5.27%

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