[CRESBLD] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 3.71%
YoY- -10.99%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 485,067 499,849 460,079 329,564 270,275 365,766 318,266 7.26%
PBT 28,124 37,350 20,121 17,565 18,607 52,810 31,460 -1.84%
Tax -6,894 -7,935 -6,207 -6,578 -6,264 -12,617 -11,426 -8.06%
NP 21,230 29,415 13,914 10,987 12,343 40,193 20,034 0.97%
-
NP to SH 21,585 30,424 13,939 10,987 12,343 40,193 20,034 1.24%
-
Tax Rate 24.51% 21.24% 30.85% 37.45% 33.66% 23.89% 36.32% -
Total Cost 463,837 470,434 446,165 318,577 257,932 325,573 298,232 7.63%
-
Net Worth 284,067 265,900 241,651 232,045 220,903 216,561 178,646 8.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,515 6,183 4,982 3,742 3,702 8,662 6,118 1.05%
Div Payout % 30.18% 20.33% 35.75% 34.06% 30.00% 21.55% 30.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 284,067 265,900 241,651 232,045 220,903 216,561 178,646 8.02%
NOSH 130,306 123,674 124,562 124,755 123,410 123,749 122,360 1.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.38% 5.88% 3.02% 3.33% 4.57% 10.99% 6.29% -
ROE 7.60% 11.44% 5.77% 4.73% 5.59% 18.56% 11.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 372.25 404.16 369.36 264.17 219.01 295.57 260.10 6.15%
EPS 16.60 24.60 11.30 8.90 10.00 32.50 16.40 0.20%
DPS 5.00 5.00 4.00 3.00 3.00 7.00 5.00 0.00%
NAPS 2.18 2.15 1.94 1.86 1.79 1.75 1.46 6.90%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 274.17 282.53 260.05 186.28 152.77 206.74 179.89 7.26%
EPS 12.20 17.20 7.88 6.21 6.98 22.72 11.32 1.25%
DPS 3.68 3.50 2.82 2.12 2.09 4.90 3.46 1.03%
NAPS 1.6056 1.5029 1.3659 1.3116 1.2486 1.2241 1.0098 8.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 0.50 0.53 0.60 0.33 0.98 0.78 -
P/RPS 0.23 0.12 0.14 0.23 0.15 0.33 0.30 -4.32%
P/EPS 5.25 2.03 4.74 6.81 3.30 3.02 4.76 1.64%
EY 19.04 49.20 21.11 14.68 30.31 33.14 20.99 -1.61%
DY 5.75 10.00 7.55 5.00 9.09 7.14 6.41 -1.79%
P/NAPS 0.40 0.23 0.27 0.32 0.18 0.56 0.53 -4.57%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 24/02/10 23/02/09 26/02/08 26/02/07 -
Price 0.755 0.60 0.55 0.61 0.42 0.88 0.88 -
P/RPS 0.20 0.15 0.15 0.23 0.19 0.30 0.34 -8.45%
P/EPS 4.56 2.44 4.91 6.93 4.20 2.71 5.37 -2.68%
EY 21.94 41.00 20.35 14.44 23.81 36.91 18.61 2.77%
DY 6.62 8.33 7.27 4.92 7.14 7.95 5.68 2.58%
P/NAPS 0.35 0.28 0.28 0.33 0.23 0.50 0.60 -8.58%

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