[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 41.18%
YoY- -50.64%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 213,643 152,585 164,698 391,918 372,750 322,278 223,341 -0.73%
PBT 37,496 32,835 39,884 18,849 33,900 16,104 15,044 16.43%
Tax -13,849 -13,822 -2,833 -5,941 -7,143 -5,388 -4,450 20.82%
NP 23,647 19,013 37,051 12,908 26,757 10,716 10,594 14.31%
-
NP to SH 21,217 7,420 37,189 13,478 27,303 10,721 10,594 12.26%
-
Tax Rate 36.93% 42.10% 7.10% 31.52% 21.07% 33.46% 29.58% -
Total Cost 189,996 133,572 127,647 379,010 345,993 311,562 212,747 -1.86%
-
Net Worth 395,939 362,934 291,919 273,410 264,342 239,352 231,821 9.32%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 395,939 362,934 291,919 273,410 264,342 239,352 231,821 9.32%
NOSH 167,062 161,304 145,959 128,361 124,104 124,662 124,635 5.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.07% 12.46% 22.50% 3.29% 7.18% 3.33% 4.74% -
ROE 5.36% 2.04% 12.74% 4.93% 10.33% 4.48% 4.57% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 127.88 94.59 112.84 305.32 300.35 258.52 179.20 -5.46%
EPS 12.70 4.60 25.40 10.50 22.00 8.60 8.50 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.25 2.00 2.13 2.13 1.92 1.86 4.11%
Adjusted Per Share Value based on latest NOSH - 135,551
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 120.76 86.24 93.09 221.52 210.69 182.16 126.24 -0.73%
EPS 11.99 4.19 21.02 7.62 15.43 6.06 5.99 12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2379 2.0514 1.65 1.5454 1.4941 1.3529 1.3103 9.32%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.98 1.49 1.36 0.81 0.68 0.54 0.56 -
P/RPS 0.77 1.58 1.21 0.27 0.23 0.21 0.31 16.36%
P/EPS 7.72 32.39 5.34 7.71 3.09 6.28 6.59 2.67%
EY 12.96 3.09 18.73 12.96 32.35 15.93 15.18 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.66 0.68 0.38 0.32 0.28 0.30 5.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 19/11/09 -
Price 1.00 1.26 1.53 0.89 0.47 0.55 0.59 -
P/RPS 0.78 1.33 1.36 0.29 0.16 0.21 0.33 15.40%
P/EPS 7.87 27.39 6.00 8.48 2.14 6.40 6.94 2.11%
EY 12.70 3.65 16.65 11.80 46.81 15.64 14.41 -2.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.77 0.42 0.22 0.29 0.32 4.63%

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