[CRESBLD] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -6.31%
YoY- 69.85%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 150,042 101,462 50,094 94,878 93,329 142,796 156,033 -0.65%
PBT -27,261 -10,347 -19,567 -75,191 -3,053 22,895 14,956 -
Tax 850 860 -88 13,760 1,413 -5,808 -7,618 -
NP -26,411 -9,487 -19,655 -61,431 -1,640 17,087 7,338 -
-
NP to SH -24,009 -10,191 -18,632 -61,807 1,862 16,786 7,595 -
-
Tax Rate - - - - - 25.37% 50.94% -
Total Cost 176,453 110,949 69,749 156,309 94,969 125,709 148,695 2.89%
-
Net Worth 286,929 346,908 361,498 408,509 498,399 487,638 425,023 -6.33%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 5,776 7,645 6,827 -
Div Payout % - - - - 310.21% 45.55% 89.90% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 286,929 346,908 361,498 408,509 498,399 487,638 425,023 -6.33%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 176,921 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -17.60% -9.35% -39.24% -64.75% -1.76% 11.97% 4.70% -
ROE -8.37% -2.94% -5.15% -15.13% 0.37% 3.44% 1.79% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 92.56 62.59 30.90 58.53 56.55 84.04 91.41 0.20%
EPS -14.80 -6.30 -11.50 -38.10 1.10 9.90 4.40 -
DPS 0.00 0.00 0.00 0.00 3.50 4.50 4.00 -
NAPS 1.77 2.14 2.23 2.52 3.02 2.87 2.49 -5.52%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 84.81 57.35 28.31 53.63 52.75 80.71 88.19 -0.64%
EPS -13.57 -5.76 -10.53 -34.93 1.05 9.49 4.29 -
DPS 0.00 0.00 0.00 0.00 3.26 4.32 3.86 -
NAPS 1.6218 1.9608 2.0433 2.309 2.8171 2.7562 2.4023 -6.33%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.50 0.49 0.535 0.75 0.915 0.87 0.905 -
P/RPS 0.54 0.78 1.73 1.28 1.62 1.04 0.99 -9.60%
P/EPS -3.38 -7.79 -4.65 -1.97 81.10 8.81 20.34 -
EY -29.62 -12.83 -21.48 -50.84 1.23 11.36 4.92 -
DY 0.00 0.00 0.00 0.00 3.83 5.17 4.42 -
P/NAPS 0.28 0.23 0.24 0.30 0.30 0.30 0.36 -4.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 27/02/23 25/02/22 26/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.535 0.495 0.57 0.66 0.87 1.00 0.99 -
P/RPS 0.58 0.79 1.84 1.13 1.54 1.19 1.08 -9.83%
P/EPS -3.61 -7.87 -4.96 -1.73 77.11 10.12 22.25 -
EY -27.68 -12.70 -20.16 -57.77 1.30 9.88 4.49 -
DY 0.00 0.00 0.00 0.00 4.02 4.50 4.04 -
P/NAPS 0.30 0.23 0.26 0.26 0.29 0.35 0.40 -4.67%

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