[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 40.58%
YoY- 9.52%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 391,918 372,750 322,278 223,341 211,848 273,305 224,222 9.74%
PBT 18,849 33,900 16,104 15,044 14,187 38,421 26,564 -5.55%
Tax -5,941 -7,143 -5,388 -4,450 -4,514 -10,624 -10,017 -8.33%
NP 12,908 26,757 10,716 10,594 9,673 27,797 16,547 -4.05%
-
NP to SH 13,478 27,303 10,721 10,594 9,673 27,797 16,547 -3.35%
-
Tax Rate 31.52% 21.07% 33.46% 29.58% 31.82% 27.65% 37.71% -
Total Cost 379,010 345,993 311,562 212,747 202,175 245,508 207,675 10.53%
-
Net Worth 273,410 264,342 239,352 231,821 219,502 203,844 173,986 7.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 273,410 264,342 239,352 231,821 219,502 203,844 173,986 7.81%
NOSH 128,361 124,104 124,662 124,635 124,012 123,542 121,669 0.89%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.29% 7.18% 3.33% 4.74% 4.57% 10.17% 7.38% -
ROE 4.93% 10.33% 4.48% 4.57% 4.41% 13.64% 9.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 305.32 300.35 258.52 179.20 170.83 221.22 184.29 8.76%
EPS 10.50 22.00 8.60 8.50 7.80 22.50 13.60 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.13 1.92 1.86 1.77 1.65 1.43 6.85%
Adjusted Per Share Value based on latest NOSH - 122,360
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 221.52 210.69 182.16 126.24 119.74 154.48 126.74 9.74%
EPS 7.62 15.43 6.06 5.99 5.47 15.71 9.35 -3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5454 1.4941 1.3529 1.3103 1.2407 1.1522 0.9834 7.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.81 0.68 0.54 0.56 0.45 0.85 0.73 -
P/RPS 0.27 0.23 0.21 0.31 0.26 0.38 0.40 -6.33%
P/EPS 7.71 3.09 6.28 6.59 5.77 3.78 5.37 6.20%
EY 12.96 32.35 15.93 15.18 17.33 26.47 18.63 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.28 0.30 0.25 0.52 0.51 -4.78%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 29/11/11 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 -
Price 0.89 0.47 0.55 0.59 0.40 0.89 0.79 -
P/RPS 0.29 0.16 0.21 0.33 0.23 0.40 0.43 -6.34%
P/EPS 8.48 2.14 6.40 6.94 5.13 3.96 5.81 6.49%
EY 11.80 46.81 15.64 14.41 19.50 25.28 17.22 -6.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.22 0.29 0.32 0.23 0.54 0.55 -4.39%

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