[CRESBLD] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.15%
YoY- -85.28%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 138,541 127,099 137,801 106,223 58,427 92,461 94,044 6.66%
PBT 18,515 3,450 4,018 2,521 4,420 14,389 4,896 24.79%
Tax -1,542 -792 -819 -2,128 -1,750 -1,993 -1,409 1.51%
NP 16,973 2,658 3,199 393 2,670 12,396 3,487 30.15%
-
NP to SH 16,758 3,646 3,219 393 2,670 12,396 3,487 29.87%
-
Tax Rate 8.33% 22.96% 20.38% 84.41% 39.59% 13.85% 28.78% -
Total Cost 121,568 124,441 134,602 105,830 55,757 80,065 90,557 5.02%
-
Net Worth 272,061 270,306 241,007 134,999 127,047 247,756 125,212 13.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,801 6,286 4,969 4,049 3,811 8,671 6,260 1.38%
Div Payout % 40.59% 172.41% 154.37% 1,030.53% 142.75% 69.95% 179.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 272,061 270,306 241,007 134,999 127,047 247,756 125,212 13.79%
NOSH 136,030 125,724 124,230 134,999 127,047 123,878 125,212 1.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.25% 2.09% 2.32% 0.37% 4.57% 13.41% 3.71% -
ROE 6.16% 1.35% 1.34% 0.29% 2.10% 5.00% 2.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 101.85 101.09 110.92 78.68 45.99 74.64 75.11 5.20%
EPS 12.30 2.90 2.60 0.30 2.20 10.00 2.80 27.94%
DPS 5.00 5.00 4.00 3.00 3.00 7.00 5.00 0.00%
NAPS 2.00 2.15 1.94 1.00 1.00 2.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.31 71.84 77.89 60.04 33.02 52.26 53.16 6.66%
EPS 9.47 2.06 1.82 0.22 1.51 7.01 1.97 29.88%
DPS 3.84 3.55 2.81 2.29 2.15 4.90 3.54 1.36%
NAPS 1.5378 1.5278 1.3622 0.763 0.7181 1.4004 0.7077 13.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 0.50 0.53 0.60 0.33 0.98 0.78 -
P/RPS 0.85 0.49 0.48 0.76 0.72 1.31 1.04 -3.30%
P/EPS 7.06 17.24 20.45 206.11 15.70 9.79 28.01 -20.50%
EY 14.16 5.80 4.89 0.49 6.37 10.21 3.57 25.78%
DY 5.75 10.00 7.55 5.00 9.09 7.14 6.41 -1.79%
P/NAPS 0.44 0.23 0.27 0.60 0.33 0.49 0.78 -9.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 24/02/10 23/02/09 26/02/08 26/02/07 -
Price 0.755 0.60 0.55 0.61 0.42 0.88 0.88 -
P/RPS 0.74 0.59 0.50 0.78 0.91 1.18 1.17 -7.34%
P/EPS 6.13 20.69 21.23 209.54 19.99 8.79 31.60 -23.89%
EY 16.32 4.83 4.71 0.48 5.00 11.37 3.16 31.44%
DY 6.62 8.33 7.27 4.92 7.14 7.95 5.68 2.58%
P/NAPS 0.38 0.28 0.28 0.61 0.42 0.44 0.88 -13.04%

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