[CRESBLD] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.02%
YoY- -40.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 95,025 48,299 37,815 145,723 186,192 129,350 88,225 1.24%
PBT 20,330 9,633 -4,181 6,982 7,944 5,478 4,553 28.30%
Tax -7,243 -3,551 -274 -2,479 -1,895 -1,973 -1,494 30.07%
NP 13,087 6,082 -4,455 4,503 6,049 3,505 3,059 27.39%
-
NP to SH 11,225 2,177 -4,685 3,931 6,584 3,509 3,059 24.18%
-
Tax Rate 35.63% 36.86% - 35.51% 23.85% 36.02% 32.81% -
Total Cost 81,938 42,217 42,270 141,220 180,143 125,845 85,166 -0.64%
-
Net Worth 391,224 376,788 292,102 288,725 264,602 240,617 227,589 9.44%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 391,224 376,788 292,102 288,725 264,602 240,617 227,589 9.44%
NOSH 165,073 167,461 146,051 135,551 124,226 125,321 122,360 5.11%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 13.77% 12.59% -11.78% 3.09% 3.25% 2.71% 3.47% -
ROE 2.87% 0.58% -1.60% 1.36% 2.49% 1.46% 1.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 57.57 28.84 25.89 107.50 149.88 103.21 72.10 -3.67%
EPS 6.80 1.30 -3.00 2.90 5.30 2.80 2.50 18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.25 2.00 2.13 2.13 1.92 1.86 4.11%
Adjusted Per Share Value based on latest NOSH - 135,551
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 53.71 27.30 21.37 82.37 105.24 73.11 49.87 1.24%
EPS 6.34 1.23 -2.65 2.22 3.72 1.98 1.73 24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2113 2.1297 1.651 1.6319 1.4956 1.36 1.2864 9.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.98 1.49 1.36 0.81 0.68 0.54 0.56 -
P/RPS 1.70 5.17 5.25 0.75 0.45 0.52 0.78 13.85%
P/EPS 14.41 114.62 -42.40 27.93 12.83 19.29 22.40 -7.08%
EY 6.94 0.87 -2.36 3.58 7.79 5.19 4.46 7.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.66 0.68 0.38 0.32 0.28 0.30 5.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 03/12/14 19/11/13 21/11/12 29/11/11 25/11/10 19/11/09 -
Price 1.00 1.26 1.53 0.89 0.47 0.55 0.59 -
P/RPS 1.74 4.37 5.91 0.83 0.31 0.53 0.82 13.35%
P/EPS 14.71 96.92 -47.70 30.69 8.87 19.64 23.60 -7.57%
EY 6.80 1.03 -2.10 3.26 11.28 5.09 4.24 8.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.77 0.42 0.22 0.29 0.32 4.63%

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