[CRESBLD] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 28.5%
YoY- 23.45%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 128,810 121,966 100,743 73,737 66,116 90,241 54,119 15.53%
PBT 5,630 6,224 4,934 6,239 4,941 11,517 6,590 -2.58%
Tax -1,709 -2,800 -1,719 -2,001 -1,508 -3,460 -2,895 -8.40%
NP 3,921 3,424 3,215 4,238 3,433 8,057 3,695 0.99%
-
NP to SH 4,572 3,429 3,216 4,238 3,433 8,057 3,695 3.60%
-
Tax Rate 30.36% 44.99% 34.84% 32.07% 30.52% 30.04% 43.93% -
Total Cost 124,889 118,542 97,528 69,499 62,683 82,184 50,424 16.30%
-
Net Worth 263,198 258,399 237,489 230,597 221,918 197,086 169,969 7.55%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 263,198 258,399 237,489 230,597 221,918 197,086 169,969 7.55%
NOSH 123,567 122,464 123,692 124,647 122,607 123,953 123,166 0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.04% 2.81% 3.19% 5.75% 5.19% 8.93% 6.83% -
ROE 1.74% 1.33% 1.35% 1.84% 1.55% 4.09% 2.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 104.24 99.59 81.45 59.16 53.93 72.80 43.94 15.47%
EPS 3.70 2.80 2.60 3.40 2.80 6.50 3.00 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.11 1.92 1.85 1.81 1.59 1.38 7.49%
Adjusted Per Share Value based on latest NOSH - 124,647
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.81 68.94 56.94 41.68 37.37 51.01 30.59 15.53%
EPS 2.58 1.94 1.82 2.40 1.94 4.55 2.09 3.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4877 1.4605 1.3423 1.3034 1.2543 1.114 0.9607 7.55%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.88 0.60 0.71 0.56 0.74 0.85 0.79 -
P/RPS 0.84 0.60 0.87 0.95 1.37 1.17 1.80 -11.91%
P/EPS 23.78 21.43 27.31 16.47 26.43 13.08 26.33 -1.68%
EY 4.20 4.67 3.66 6.07 3.78 7.65 3.80 1.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.37 0.30 0.41 0.53 0.57 -5.33%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 25/08/11 19/08/10 20/08/09 25/08/08 27/08/07 21/08/06 -
Price 0.83 0.52 0.53 0.57 0.62 0.83 0.75 -
P/RPS 0.80 0.52 0.65 0.96 1.15 1.14 1.71 -11.88%
P/EPS 22.43 18.57 20.38 16.76 22.14 12.77 25.00 -1.79%
EY 4.46 5.38 4.91 5.96 4.52 7.83 4.00 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.25 0.28 0.31 0.34 0.52 0.54 -5.27%

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