[CRESBLD] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 21.07%
YoY- 70.65%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 329,564 270,275 365,766 318,266 253,006 266,291 194,074 9.21%
PBT 17,565 18,607 52,810 31,460 20,194 25,293 26,220 -6.45%
Tax -6,578 -6,264 -12,617 -11,426 -8,454 -9,029 -11,023 -8.23%
NP 10,987 12,343 40,193 20,034 11,740 16,264 15,197 -5.25%
-
NP to SH 10,987 12,343 40,193 20,034 11,740 16,264 17,210 -7.20%
-
Tax Rate 37.45% 33.66% 23.89% 36.32% 41.86% 35.70% 42.04% -
Total Cost 318,577 257,932 325,573 298,232 241,266 250,027 178,877 10.08%
-
Net Worth 232,045 220,903 216,561 178,646 152,760 145,730 47,802 30.09%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 3,742 3,702 8,662 6,118 4,560 4,554 3,761 -0.08%
Div Payout % 34.06% 30.00% 21.55% 30.54% 38.84% 28.00% 21.86% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 232,045 220,903 216,561 178,646 152,760 145,730 47,802 30.09%
NOSH 124,755 123,410 123,749 122,360 114,000 113,852 94,043 4.81%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.33% 4.57% 10.99% 6.29% 4.64% 6.11% 7.83% -
ROE 4.73% 5.59% 18.56% 11.21% 7.69% 11.16% 36.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 264.17 219.01 295.57 260.10 221.94 233.89 206.37 4.19%
EPS 8.90 10.00 32.50 16.40 10.30 14.30 18.30 -11.31%
DPS 3.00 3.00 7.00 5.00 4.00 4.00 4.00 -4.67%
NAPS 1.86 1.79 1.75 1.46 1.34 1.28 0.5083 24.11%
Adjusted Per Share Value based on latest NOSH - 125,212
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 186.28 152.77 206.74 179.89 143.00 150.51 109.69 9.21%
EPS 6.21 6.98 22.72 11.32 6.64 9.19 9.73 -7.20%
DPS 2.12 2.09 4.90 3.46 2.58 2.57 2.13 -0.07%
NAPS 1.3116 1.2486 1.2241 1.0098 0.8634 0.8237 0.2702 30.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.33 0.98 0.78 0.62 0.66 1.07 -
P/RPS 0.23 0.15 0.33 0.30 0.28 0.28 0.52 -12.70%
P/EPS 6.81 3.30 3.02 4.76 6.02 4.62 5.85 2.56%
EY 14.68 30.31 33.14 20.99 16.61 21.64 17.10 -2.50%
DY 5.00 9.09 7.14 6.41 6.45 6.06 3.74 4.95%
P/NAPS 0.32 0.18 0.56 0.53 0.46 0.52 2.11 -26.95%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 26/02/08 26/02/07 27/02/06 28/02/05 24/02/04 -
Price 0.61 0.42 0.88 0.88 0.70 1.11 1.15 -
P/RPS 0.23 0.19 0.30 0.34 0.32 0.47 0.56 -13.77%
P/EPS 6.93 4.20 2.71 5.37 6.80 7.77 6.28 1.65%
EY 14.44 23.81 36.91 18.61 14.71 12.87 15.91 -1.60%
DY 4.92 7.14 7.95 5.68 5.71 3.60 3.48 5.93%
P/NAPS 0.33 0.23 0.50 0.60 0.52 0.87 2.26 -27.41%

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