[CRESBLD] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -51.74%
YoY- 68.21%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 106,223 58,427 92,461 94,044 74,224 70,395 51,053 12.97%
PBT 2,521 4,420 14,389 4,896 4,412 8,050 7,426 -16.46%
Tax -2,128 -1,750 -1,993 -1,409 -2,339 -3,206 -2,566 -3.06%
NP 393 2,670 12,396 3,487 2,073 4,844 4,860 -34.21%
-
NP to SH 393 2,670 12,396 3,487 2,073 4,844 4,860 -34.21%
-
Tax Rate 84.41% 39.59% 13.85% 28.78% 53.01% 39.83% 34.55% -
Total Cost 105,830 55,757 80,065 90,557 72,151 65,551 46,193 14.80%
-
Net Worth 134,999 127,047 247,756 125,212 115,045 75,379 52,560 17.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,049 3,811 8,671 6,260 2,300 4,545 2,068 11.83%
Div Payout % 1,030.53% 142.75% 69.95% 179.54% 110.99% 93.84% 42.55% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 134,999 127,047 247,756 125,212 115,045 75,379 52,560 17.00%
NOSH 134,999 127,047 123,878 125,212 115,045 113,642 103,404 4.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.37% 4.57% 13.41% 3.71% 2.79% 6.88% 9.52% -
ROE 0.29% 2.10% 5.00% 2.78% 1.80% 6.43% 9.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 78.68 45.99 74.64 75.11 64.52 61.94 49.37 8.06%
EPS 0.30 2.20 10.00 2.80 1.80 4.20 4.70 -36.75%
DPS 3.00 3.00 7.00 5.00 2.00 4.00 2.00 6.98%
NAPS 1.00 1.00 2.00 1.00 1.00 0.6633 0.5083 11.92%
Adjusted Per Share Value based on latest NOSH - 125,212
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.04 33.02 52.26 53.16 41.95 39.79 28.86 12.97%
EPS 0.22 1.51 7.01 1.97 1.17 2.74 2.75 -34.33%
DPS 2.29 2.15 4.90 3.54 1.30 2.57 1.17 11.83%
NAPS 0.763 0.7181 1.4004 0.7077 0.6503 0.4261 0.2971 17.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.33 0.98 0.78 0.62 0.66 1.07 -
P/RPS 0.76 0.72 1.31 1.04 0.96 1.07 2.17 -16.02%
P/EPS 206.11 15.70 9.79 28.01 34.41 15.48 22.77 44.31%
EY 0.49 6.37 10.21 3.57 2.91 6.46 4.39 -30.58%
DY 5.00 9.09 7.14 6.41 3.23 6.06 1.87 17.79%
P/NAPS 0.60 0.33 0.49 0.78 0.62 1.00 2.11 -18.89%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 23/02/09 26/02/08 26/02/07 27/02/06 28/02/05 24/02/04 -
Price 0.61 0.42 0.88 0.88 0.70 1.11 1.15 -
P/RPS 0.78 0.91 1.18 1.17 1.08 1.79 2.33 -16.65%
P/EPS 209.54 19.99 8.79 31.60 38.85 26.04 24.47 42.98%
EY 0.48 5.00 11.37 3.16 2.57 3.84 4.09 -30.00%
DY 4.92 7.14 7.95 5.68 2.86 3.60 1.74 18.89%
P/NAPS 0.61 0.42 0.44 0.88 0.70 1.67 2.26 -19.59%

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