[CRESBLD] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 152.76%
YoY- 185.94%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 452,613 342,946 180,136 213,643 152,585 164,698 391,918 2.42%
PBT 75,386 30,504 15,290 37,496 32,835 39,884 18,849 25.97%
Tax -20,251 -8,715 -2,840 -13,849 -13,822 -2,833 -5,941 22.66%
NP 55,135 21,789 12,450 23,647 19,013 37,051 12,908 27.36%
-
NP to SH 53,590 20,277 9,903 21,217 7,420 37,189 13,478 25.85%
-
Tax Rate 26.86% 28.57% 18.57% 36.93% 42.10% 7.10% 31.52% -
Total Cost 397,478 321,157 167,686 189,996 133,572 127,647 379,010 0.79%
-
Net Worth 471,855 416,488 399,016 395,939 362,934 291,919 273,410 9.51%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 471,855 416,488 399,016 395,939 362,934 291,919 273,410 9.51%
NOSH 176,921 176,921 176,921 167,062 161,304 145,959 128,361 5.49%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.18% 6.35% 6.91% 11.07% 12.46% 22.50% 3.29% -
ROE 11.36% 4.87% 2.48% 5.36% 2.04% 12.74% 4.93% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 264.74 200.92 105.64 127.88 94.59 112.84 305.32 -2.34%
EPS 31.40 11.90 5.80 12.70 4.60 25.40 10.50 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.44 2.34 2.37 2.25 2.00 2.13 4.41%
Adjusted Per Share Value based on latest NOSH - 165,073
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 255.83 193.84 101.82 120.76 86.24 93.09 221.52 2.42%
EPS 30.29 11.46 5.60 11.99 4.19 21.02 7.62 25.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.667 2.3541 2.2553 2.2379 2.0514 1.65 1.5454 9.51%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.885 1.05 0.88 0.98 1.49 1.36 0.81 -
P/RPS 0.33 0.52 0.83 0.77 1.58 1.21 0.27 3.39%
P/EPS 2.82 8.84 15.15 7.72 32.39 5.34 7.71 -15.42%
EY 35.42 11.31 6.60 12.96 3.09 18.73 12.96 18.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.38 0.41 0.66 0.68 0.38 -2.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 -
Price 1.07 1.05 0.91 1.00 1.26 1.53 0.89 -
P/RPS 0.40 0.52 0.86 0.78 1.33 1.36 0.29 5.50%
P/EPS 3.41 8.84 15.67 7.87 27.39 6.00 8.48 -14.08%
EY 29.30 11.31 6.38 12.70 3.65 16.65 11.80 16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.39 0.42 0.56 0.77 0.42 -1.22%

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