[CRESBLD] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.19%
YoY- -78.46%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 127,099 137,801 106,223 58,427 92,461 94,044 74,224 9.37%
PBT 3,450 4,018 2,521 4,420 14,389 4,896 4,412 -4.01%
Tax -792 -819 -2,128 -1,750 -1,993 -1,409 -2,339 -16.50%
NP 2,658 3,199 393 2,670 12,396 3,487 2,073 4.22%
-
NP to SH 3,646 3,219 393 2,670 12,396 3,487 2,073 9.86%
-
Tax Rate 22.96% 20.38% 84.41% 39.59% 13.85% 28.78% 53.01% -
Total Cost 124,441 134,602 105,830 55,757 80,065 90,557 72,151 9.50%
-
Net Worth 270,306 241,007 134,999 127,047 247,756 125,212 115,045 15.29%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,286 4,969 4,049 3,811 8,671 6,260 2,300 18.23%
Div Payout % 172.41% 154.37% 1,030.53% 142.75% 69.95% 179.54% 110.99% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 270,306 241,007 134,999 127,047 247,756 125,212 115,045 15.29%
NOSH 125,724 124,230 134,999 127,047 123,878 125,212 115,045 1.48%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.09% 2.32% 0.37% 4.57% 13.41% 3.71% 2.79% -
ROE 1.35% 1.34% 0.29% 2.10% 5.00% 2.78% 1.80% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 101.09 110.92 78.68 45.99 74.64 75.11 64.52 7.76%
EPS 2.90 2.60 0.30 2.20 10.00 2.80 1.80 8.26%
DPS 5.00 4.00 3.00 3.00 7.00 5.00 2.00 16.49%
NAPS 2.15 1.94 1.00 1.00 2.00 1.00 1.00 13.60%
Adjusted Per Share Value based on latest NOSH - 127,047
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 71.84 77.89 60.04 33.02 52.26 53.16 41.95 9.37%
EPS 2.06 1.82 0.22 1.51 7.01 1.97 1.17 9.88%
DPS 3.55 2.81 2.29 2.15 4.90 3.54 1.30 18.21%
NAPS 1.5278 1.3622 0.763 0.7181 1.4004 0.7077 0.6503 15.29%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.50 0.53 0.60 0.33 0.98 0.78 0.62 -
P/RPS 0.49 0.48 0.76 0.72 1.31 1.04 0.96 -10.59%
P/EPS 17.24 20.45 206.11 15.70 9.79 28.01 34.41 -10.87%
EY 5.80 4.89 0.49 6.37 10.21 3.57 2.91 12.17%
DY 10.00 7.55 5.00 9.09 7.14 6.41 3.23 20.71%
P/NAPS 0.23 0.27 0.60 0.33 0.49 0.78 0.62 -15.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 24/02/10 23/02/09 26/02/08 26/02/07 27/02/06 -
Price 0.60 0.55 0.61 0.42 0.88 0.88 0.70 -
P/RPS 0.59 0.50 0.78 0.91 1.18 1.17 1.08 -9.58%
P/EPS 20.69 21.23 209.54 19.99 8.79 31.60 38.85 -9.96%
EY 4.83 4.71 0.48 5.00 11.37 3.16 2.57 11.08%
DY 8.33 7.27 4.92 7.14 7.95 5.68 2.86 19.49%
P/NAPS 0.28 0.28 0.61 0.42 0.44 0.88 0.70 -14.15%

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