[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.19%
YoY- 175.92%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 180,136 213,643 152,585 164,698 391,918 372,750 322,278 -9.23%
PBT 15,290 37,496 32,835 39,884 18,849 33,900 16,104 -0.85%
Tax -2,840 -13,849 -13,822 -2,833 -5,941 -7,143 -5,388 -10.11%
NP 12,450 23,647 19,013 37,051 12,908 26,757 10,716 2.52%
-
NP to SH 9,903 21,217 7,420 37,189 13,478 27,303 10,721 -1.31%
-
Tax Rate 18.57% 36.93% 42.10% 7.10% 31.52% 21.07% 33.46% -
Total Cost 167,686 189,996 133,572 127,647 379,010 345,993 311,562 -9.80%
-
Net Worth 399,016 395,939 362,934 291,919 273,410 264,342 239,352 8.88%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 399,016 395,939 362,934 291,919 273,410 264,342 239,352 8.88%
NOSH 176,921 167,062 161,304 145,959 128,361 124,104 124,662 6.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.91% 11.07% 12.46% 22.50% 3.29% 7.18% 3.33% -
ROE 2.48% 5.36% 2.04% 12.74% 4.93% 10.33% 4.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 105.64 127.88 94.59 112.84 305.32 300.35 258.52 -13.84%
EPS 5.80 12.70 4.60 25.40 10.50 22.00 8.60 -6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.37 2.25 2.00 2.13 2.13 1.92 3.34%
Adjusted Per Share Value based on latest NOSH - 146,051
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 101.82 120.76 86.24 93.09 221.52 210.69 182.16 -9.23%
EPS 5.60 11.99 4.19 21.02 7.62 15.43 6.06 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2553 2.2379 2.0514 1.65 1.5454 1.4941 1.3529 8.88%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.88 0.98 1.49 1.36 0.81 0.68 0.54 -
P/RPS 0.83 0.77 1.58 1.21 0.27 0.23 0.21 25.71%
P/EPS 15.15 7.72 32.39 5.34 7.71 3.09 6.28 15.79%
EY 6.60 12.96 3.09 18.73 12.96 32.35 15.93 -13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.66 0.68 0.38 0.32 0.28 5.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 -
Price 0.91 1.00 1.26 1.53 0.89 0.47 0.55 -
P/RPS 0.86 0.78 1.33 1.36 0.29 0.16 0.21 26.46%
P/EPS 15.67 7.87 27.39 6.00 8.48 2.14 6.40 16.07%
EY 6.38 12.70 3.65 16.65 11.80 46.81 15.64 -13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.56 0.77 0.42 0.22 0.29 5.05%

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