[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.78%
YoY- 154.67%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 152,585 164,698 391,918 372,750 322,278 223,341 211,848 -5.31%
PBT 32,835 39,884 18,849 33,900 16,104 15,044 14,187 15.00%
Tax -13,822 -2,833 -5,941 -7,143 -5,388 -4,450 -4,514 20.49%
NP 19,013 37,051 12,908 26,757 10,716 10,594 9,673 11.91%
-
NP to SH 7,420 37,189 13,478 27,303 10,721 10,594 9,673 -4.32%
-
Tax Rate 42.10% 7.10% 31.52% 21.07% 33.46% 29.58% 31.82% -
Total Cost 133,572 127,647 379,010 345,993 311,562 212,747 202,175 -6.67%
-
Net Worth 362,934 291,919 273,410 264,342 239,352 231,821 219,502 8.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 362,934 291,919 273,410 264,342 239,352 231,821 219,502 8.73%
NOSH 161,304 145,959 128,361 124,104 124,662 124,635 124,012 4.47%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.46% 22.50% 3.29% 7.18% 3.33% 4.74% 4.57% -
ROE 2.04% 12.74% 4.93% 10.33% 4.48% 4.57% 4.41% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.59 112.84 305.32 300.35 258.52 179.20 170.83 -9.37%
EPS 4.60 25.40 10.50 22.00 8.60 8.50 7.80 -8.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.00 2.13 2.13 1.92 1.86 1.77 4.07%
Adjusted Per Share Value based on latest NOSH - 124,226
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 86.24 93.09 221.52 210.69 182.16 126.24 119.74 -5.32%
EPS 4.19 21.02 7.62 15.43 6.06 5.99 5.47 -4.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0514 1.65 1.5454 1.4941 1.3529 1.3103 1.2407 8.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.49 1.36 0.81 0.68 0.54 0.56 0.45 -
P/RPS 1.58 1.21 0.27 0.23 0.21 0.31 0.26 35.06%
P/EPS 32.39 5.34 7.71 3.09 6.28 6.59 5.77 33.29%
EY 3.09 18.73 12.96 32.35 15.93 15.18 17.33 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.68 0.38 0.32 0.28 0.30 0.25 17.55%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 19/11/09 24/11/08 -
Price 1.26 1.53 0.89 0.47 0.55 0.59 0.40 -
P/RPS 1.33 1.36 0.29 0.16 0.21 0.33 0.23 33.95%
P/EPS 27.39 6.00 8.48 2.14 6.40 6.94 5.13 32.18%
EY 3.65 16.65 11.80 46.81 15.64 14.41 19.50 -24.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.77 0.42 0.22 0.29 0.32 0.23 15.97%

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