[CRESBLD] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.13%
YoY- 125.93%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 282,197 283,944 207,392 223,404 485,067 499,849 460,079 -7.81%
PBT 25,915 27,953 30,045 61,237 28,124 37,350 20,121 4.30%
Tax -10,927 -15,230 -10,067 -6,300 -6,894 -7,935 -6,207 9.87%
NP 14,988 12,723 19,978 54,937 21,230 29,415 13,914 1.24%
-
NP to SH 13,212 10,411 20,756 48,767 21,585 30,424 13,939 -0.88%
-
Tax Rate 42.16% 54.48% 33.51% 10.29% 24.51% 21.24% 30.85% -
Total Cost 267,209 271,221 187,414 168,467 463,837 470,434 446,165 -8.18%
-
Net Worth 402,427 404,305 381,067 342,561 284,067 265,900 241,651 8.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,820 7,031 6,080 5,609 6,515 6,183 4,982 5.36%
Div Payout % 51.63% 67.54% 29.30% 11.50% 30.18% 20.33% 35.75% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 402,427 404,305 381,067 342,561 284,067 265,900 241,651 8.86%
NOSH 176,921 176,921 162,156 149,589 130,306 123,674 124,562 6.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.31% 4.48% 9.63% 24.59% 4.38% 5.88% 3.02% -
ROE 3.28% 2.58% 5.45% 14.24% 7.60% 11.44% 5.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 165.49 161.53 127.90 149.34 372.25 404.16 369.36 -12.51%
EPS 7.70 6.20 12.80 32.60 16.60 24.60 11.30 -6.18%
DPS 4.00 4.00 3.75 3.75 5.00 5.00 4.00 0.00%
NAPS 2.36 2.30 2.35 2.29 2.18 2.15 1.94 3.31%
Adjusted Per Share Value based on latest NOSH - 159,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 159.50 160.49 117.22 126.27 274.17 282.53 260.05 -7.81%
EPS 7.47 5.88 11.73 27.56 12.20 17.20 7.88 -0.88%
DPS 3.86 3.97 3.44 3.17 3.68 3.50 2.82 5.36%
NAPS 2.2746 2.2852 2.1539 1.9362 1.6056 1.5029 1.3659 8.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.91 1.02 1.35 1.56 0.87 0.50 0.53 -
P/RPS 0.55 0.63 1.06 1.04 0.23 0.12 0.14 25.58%
P/EPS 11.74 17.22 10.55 4.79 5.25 2.03 4.74 16.30%
EY 8.51 5.81 9.48 20.90 19.04 49.20 21.11 -14.03%
DY 4.40 3.92 2.78 2.40 5.75 10.00 7.55 -8.59%
P/NAPS 0.39 0.44 0.57 0.68 0.40 0.23 0.27 6.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 17/02/15 28/02/14 25/02/13 27/02/12 28/02/11 -
Price 0.955 0.91 1.23 1.57 0.755 0.60 0.55 -
P/RPS 0.58 0.56 0.96 1.05 0.20 0.15 0.15 25.25%
P/EPS 12.33 15.36 9.61 4.82 4.56 2.44 4.91 16.56%
EY 8.11 6.51 10.41 20.76 21.94 41.00 20.35 -14.20%
DY 4.19 4.40 3.05 2.39 6.62 8.33 7.27 -8.76%
P/NAPS 0.40 0.40 0.52 0.69 0.35 0.28 0.28 6.11%

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