[CRESBLD] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 613.73%
YoY- 338.61%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 105,962 118,617 104,286 126,883 246,195 186,558 192,928 -9.49%
PBT 8,794 17,166 23,202 44,065 11,867 25,956 10,626 -3.10%
Tax -991 -6,606 -10,271 -2,559 -3,462 -5,248 -3,415 -18.61%
NP 7,803 10,560 12,931 41,506 8,405 20,708 7,211 1.32%
-
NP to SH 5,994 8,394 5,243 41,874 9,547 20,719 7,212 -3.03%
-
Tax Rate 11.27% 38.48% 44.27% 5.81% 29.17% 20.22% 32.14% -
Total Cost 98,159 108,057 91,355 85,377 237,790 165,850 185,717 -10.07%
-
Net Worth 403,076 386,782 368,598 279,697 264,092 261,778 238,742 9.11%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 403,076 386,782 368,598 279,697 264,092 261,778 238,742 9.11%
NOSH 176,921 164,588 158,878 139,848 123,987 124,065 124,344 6.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.36% 8.90% 12.40% 32.71% 3.41% 11.10% 3.74% -
ROE 1.49% 2.17% 1.42% 14.97% 3.62% 7.91% 3.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 62.04 72.07 65.64 90.73 198.57 150.37 155.16 -14.15%
EPS 3.50 5.10 3.30 30.00 7.70 16.70 5.80 -8.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.35 2.32 2.00 2.13 2.11 1.92 3.49%
Adjusted Per Share Value based on latest NOSH - 140,317
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 59.89 67.04 58.94 71.72 139.15 105.45 109.05 -9.49%
EPS 3.39 4.74 2.96 23.67 5.40 11.71 4.08 -3.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2783 2.1862 2.0834 1.5809 1.4927 1.4796 1.3494 9.11%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.92 1.14 1.56 1.26 0.88 0.60 0.71 -
P/RPS 1.48 1.58 2.38 1.39 0.44 0.40 0.46 21.48%
P/EPS 26.21 22.35 47.27 4.21 11.43 3.59 12.24 13.51%
EY 3.81 4.47 2.12 23.76 8.75 27.83 8.17 -11.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.67 0.63 0.41 0.28 0.37 0.88%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 24/08/15 27/08/14 28/08/13 15/08/12 25/08/11 19/08/10 -
Price 0.90 0.98 1.57 1.26 0.83 0.52 0.53 -
P/RPS 1.45 1.36 2.39 1.39 0.42 0.35 0.34 27.31%
P/EPS 25.64 19.22 47.58 4.21 10.78 3.11 9.14 18.73%
EY 3.90 5.20 2.10 23.76 9.28 32.12 10.94 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.68 0.63 0.39 0.25 0.28 5.21%

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