[CRESBLD] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -196.27%
YoY- -181.03%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 142,796 156,033 102,061 70,301 54,807 58,706 138,541 0.50%
PBT 22,895 14,956 10,625 -9,543 -2,790 21,353 18,515 3.60%
Tax -5,808 -7,618 -8,087 -1,381 3,755 -3,467 -1,542 24.72%
NP 17,087 7,338 2,538 -10,924 965 17,886 16,973 0.11%
-
NP to SH 16,786 7,595 3,309 -10,806 13,336 11,578 16,758 0.02%
-
Tax Rate 25.37% 50.94% 76.11% - - 16.24% 8.33% -
Total Cost 125,709 148,695 99,523 81,225 53,842 40,820 121,568 0.55%
-
Net Worth 487,638 425,023 402,427 404,305 386,908 319,590 272,061 10.20%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 7,645 6,827 6,820 7,031 6,174 5,992 6,801 1.96%
Div Payout % 45.55% 89.90% 206.13% 0.00% 46.30% 51.76% 40.59% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 487,638 425,023 402,427 404,305 386,908 319,590 272,061 10.20%
NOSH 176,921 176,921 176,921 176,921 164,641 159,795 136,030 4.47%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.97% 4.70% 2.49% -15.54% 1.76% 30.47% 12.25% -
ROE 3.44% 1.79% 0.82% -2.67% 3.45% 3.62% 6.16% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 84.04 91.41 59.85 39.99 33.29 36.74 101.85 -3.15%
EPS 9.90 4.40 1.90 -6.10 8.10 7.30 12.30 -3.55%
DPS 4.50 4.00 4.00 4.00 3.75 3.75 5.00 -1.73%
NAPS 2.87 2.49 2.36 2.30 2.35 2.00 2.00 6.20%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 80.71 88.19 57.69 39.74 30.98 33.18 78.31 0.50%
EPS 9.49 4.29 1.87 -6.11 7.54 6.54 9.47 0.03%
DPS 4.32 3.86 3.86 3.97 3.49 3.39 3.84 1.98%
NAPS 2.7562 2.4023 2.2746 2.2852 2.1869 1.8064 1.5378 10.20%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.87 0.905 0.91 1.02 1.35 1.56 0.87 -
P/RPS 1.04 0.99 1.52 2.55 4.06 4.25 0.85 3.41%
P/EPS 8.81 20.34 46.89 -16.59 16.67 21.53 7.06 3.75%
EY 11.36 4.92 2.13 -6.03 6.00 4.64 14.16 -3.60%
DY 5.17 4.42 4.40 3.92 2.78 2.40 5.75 -1.75%
P/NAPS 0.30 0.36 0.39 0.44 0.57 0.78 0.44 -6.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 22/02/17 26/02/16 17/02/15 28/02/14 25/02/13 -
Price 1.00 0.99 0.955 0.91 1.23 1.57 0.755 -
P/RPS 1.19 1.08 1.60 2.28 3.69 4.27 0.74 8.23%
P/EPS 10.12 22.25 49.21 -14.80 15.19 21.67 6.13 8.71%
EY 9.88 4.49 2.03 -6.76 6.59 4.61 16.32 -8.02%
DY 4.50 4.04 4.19 4.40 3.05 2.39 6.62 -6.22%
P/NAPS 0.35 0.40 0.40 0.40 0.52 0.79 0.38 -1.36%

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