[CRESBLD] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 150.89%
YoY- 415.62%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 177,057 137,236 74,174 95,025 48,299 37,815 145,723 3.29%
PBT 44,985 8,991 6,496 20,330 9,633 -4,181 6,982 36.39%
Tax -10,685 -1,439 -1,849 -7,243 -3,551 -274 -2,479 27.55%
NP 34,300 7,552 4,647 13,087 6,082 -4,455 4,503 40.24%
-
NP to SH 33,826 6,899 3,909 11,225 2,177 -4,685 3,931 43.12%
-
Tax Rate 23.75% 16.00% 28.46% 35.63% 36.86% - 35.51% -
Total Cost 142,757 129,684 69,527 81,938 42,217 42,270 141,220 0.18%
-
Net Worth 471,855 416,488 399,016 391,224 376,788 292,102 288,725 8.52%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 471,855 416,488 399,016 391,224 376,788 292,102 288,725 8.52%
NOSH 176,921 176,921 176,921 165,073 167,461 146,051 135,551 4.53%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 19.37% 5.50% 6.26% 13.77% 12.59% -11.78% 3.09% -
ROE 7.17% 1.66% 0.98% 2.87% 0.58% -1.60% 1.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 103.57 80.40 43.50 57.57 28.84 25.89 107.50 -0.61%
EPS 19.80 4.00 2.30 6.80 1.30 -3.00 2.90 37.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.44 2.34 2.37 2.25 2.00 2.13 4.41%
Adjusted Per Share Value based on latest NOSH - 165,073
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 100.08 77.57 41.92 53.71 27.30 21.37 82.37 3.29%
EPS 19.12 3.90 2.21 6.34 1.23 -2.65 2.22 43.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.667 2.3541 2.2553 2.2113 2.1297 1.651 1.6319 8.52%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.885 1.05 0.88 0.98 1.49 1.36 0.81 -
P/RPS 0.85 1.31 2.02 1.70 5.17 5.25 0.75 2.10%
P/EPS 4.47 25.98 38.39 14.41 114.62 -42.40 27.93 -26.30%
EY 22.36 3.85 2.60 6.94 0.87 -2.36 3.58 35.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.38 0.41 0.66 0.68 0.38 -2.82%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 23/11/16 25/11/15 03/12/14 19/11/13 21/11/12 -
Price 1.07 1.05 0.91 1.00 1.26 1.53 0.89 -
P/RPS 1.03 1.31 2.09 1.74 4.37 5.91 0.83 3.66%
P/EPS 5.41 25.98 39.70 14.71 96.92 -47.70 30.69 -25.10%
EY 18.49 3.85 2.52 6.80 1.03 -2.10 3.26 33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.39 0.42 0.56 0.77 0.42 -1.22%

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