[CRESBLD] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.3%
YoY- 255.49%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 137,801 106,223 58,427 92,461 94,044 74,224 70,395 11.83%
PBT 4,018 2,521 4,420 14,389 4,896 4,412 8,050 -10.93%
Tax -819 -2,128 -1,750 -1,993 -1,409 -2,339 -3,206 -20.33%
NP 3,199 393 2,670 12,396 3,487 2,073 4,844 -6.67%
-
NP to SH 3,219 393 2,670 12,396 3,487 2,073 4,844 -6.58%
-
Tax Rate 20.38% 84.41% 39.59% 13.85% 28.78% 53.01% 39.83% -
Total Cost 134,602 105,830 55,757 80,065 90,557 72,151 65,551 12.73%
-
Net Worth 241,007 134,999 127,047 247,756 125,212 115,045 75,379 21.36%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,969 4,049 3,811 8,671 6,260 2,300 4,545 1.49%
Div Payout % 154.37% 1,030.53% 142.75% 69.95% 179.54% 110.99% 93.84% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 241,007 134,999 127,047 247,756 125,212 115,045 75,379 21.36%
NOSH 124,230 134,999 127,047 123,878 125,212 115,045 113,642 1.49%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.32% 0.37% 4.57% 13.41% 3.71% 2.79% 6.88% -
ROE 1.34% 0.29% 2.10% 5.00% 2.78% 1.80% 6.43% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 110.92 78.68 45.99 74.64 75.11 64.52 61.94 10.19%
EPS 2.60 0.30 2.20 10.00 2.80 1.80 4.20 -7.67%
DPS 4.00 3.00 3.00 7.00 5.00 2.00 4.00 0.00%
NAPS 1.94 1.00 1.00 2.00 1.00 1.00 0.6633 19.57%
Adjusted Per Share Value based on latest NOSH - 123,878
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.89 60.04 33.02 52.26 53.16 41.95 39.79 11.83%
EPS 1.82 0.22 1.51 7.01 1.97 1.17 2.74 -6.58%
DPS 2.81 2.29 2.15 4.90 3.54 1.30 2.57 1.49%
NAPS 1.3622 0.763 0.7181 1.4004 0.7077 0.6503 0.4261 21.36%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.53 0.60 0.33 0.98 0.78 0.62 0.66 -
P/RPS 0.48 0.76 0.72 1.31 1.04 0.96 1.07 -12.50%
P/EPS 20.45 206.11 15.70 9.79 28.01 34.41 15.48 4.74%
EY 4.89 0.49 6.37 10.21 3.57 2.91 6.46 -4.53%
DY 7.55 5.00 9.09 7.14 6.41 3.23 6.06 3.73%
P/NAPS 0.27 0.60 0.33 0.49 0.78 0.62 1.00 -19.59%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 24/02/10 23/02/09 26/02/08 26/02/07 27/02/06 28/02/05 -
Price 0.55 0.61 0.42 0.88 0.88 0.70 1.11 -
P/RPS 0.50 0.78 0.91 1.18 1.17 1.08 1.79 -19.14%
P/EPS 21.23 209.54 19.99 8.79 31.60 38.85 26.04 -3.34%
EY 4.71 0.48 5.00 11.37 3.16 2.57 3.84 3.46%
DY 7.27 4.92 7.14 7.95 5.68 2.86 3.60 12.42%
P/NAPS 0.28 0.61 0.42 0.44 0.88 0.70 1.67 -25.73%

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