[CRESBLD] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 80.48%
YoY- -4.3%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 126,883 246,195 186,558 192,928 135,116 135,325 171,285 -4.87%
PBT 44,065 11,867 25,956 10,626 10,492 10,839 23,275 11.21%
Tax -2,559 -3,462 -5,248 -3,415 -2,956 -3,316 -7,478 -16.35%
NP 41,506 8,405 20,708 7,211 7,536 7,523 15,797 17.45%
-
NP to SH 41,874 9,547 20,719 7,212 7,536 7,523 15,797 17.62%
-
Tax Rate 5.81% 29.17% 20.22% 32.14% 28.17% 30.59% 32.13% -
Total Cost 85,377 237,790 165,850 185,717 127,580 127,802 155,488 -9.50%
-
Net Worth 279,697 264,092 261,778 238,742 228,550 223,223 196,228 6.07%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 279,697 264,092 261,778 238,742 228,550 223,223 196,228 6.07%
NOSH 139,848 123,987 124,065 124,344 123,540 123,327 123,414 2.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 32.71% 3.41% 11.10% 3.74% 5.58% 5.56% 9.22% -
ROE 14.97% 3.62% 7.91% 3.02% 3.30% 3.37% 8.05% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 90.73 198.57 150.37 155.16 109.37 109.73 138.79 -6.83%
EPS 30.00 7.70 16.70 5.80 6.10 6.10 12.80 15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.13 2.11 1.92 1.85 1.81 1.59 3.89%
Adjusted Per Share Value based on latest NOSH - 123,692
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 71.72 139.15 105.45 109.05 76.37 76.49 96.81 -4.87%
EPS 23.67 5.40 11.71 4.08 4.26 4.25 8.93 17.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5809 1.4927 1.4796 1.3494 1.2918 1.2617 1.1091 6.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.26 0.88 0.60 0.71 0.56 0.74 0.85 -
P/RPS 1.39 0.44 0.40 0.46 0.51 0.67 0.61 14.69%
P/EPS 4.21 11.43 3.59 12.24 9.18 12.13 6.64 -7.30%
EY 23.76 8.75 27.83 8.17 10.89 8.24 15.06 7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.28 0.37 0.30 0.41 0.53 2.91%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 15/08/12 25/08/11 19/08/10 20/08/09 25/08/08 27/08/07 -
Price 1.26 0.83 0.52 0.53 0.57 0.62 0.83 -
P/RPS 1.39 0.42 0.35 0.34 0.52 0.57 0.60 15.01%
P/EPS 4.21 10.78 3.11 9.14 9.34 10.16 6.48 -6.92%
EY 23.76 9.28 32.12 10.94 10.70 9.84 15.42 7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.39 0.25 0.28 0.31 0.34 0.52 3.24%

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