[CRESBLD] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 36.45%
YoY- -71.23%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 61,428 48,570 80,541 117,385 64,592 92,185 61,379 0.01%
PBT 9,498 6,591 -5,631 6,237 19,732 5,692 4,253 14.32%
Tax -5,010 -2,337 -2,772 -1,753 -2,448 -1,696 -955 31.80%
NP 4,488 4,254 -8,403 4,484 17,284 3,996 3,298 5.26%
-
NP to SH 3,920 880 -8,151 4,975 17,290 3,996 3,298 2.92%
-
Tax Rate 52.75% 35.46% - 28.11% 12.41% 29.80% 22.45% -
Total Cost 56,940 44,316 88,944 112,901 47,308 88,189 58,081 -0.32%
-
Net Worth 387,099 335,866 276,808 273,625 258,728 236,013 222,309 9.67%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 387,099 335,866 276,808 273,625 258,728 236,013 222,309 9.67%
NOSH 163,333 146,666 138,404 124,375 124,388 124,874 122,148 4.95%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.31% 8.76% -10.43% 3.82% 26.76% 4.33% 5.37% -
ROE 1.01% 0.26% -2.94% 1.82% 6.68% 1.69% 1.48% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 37.61 33.12 58.19 94.38 51.93 73.82 50.25 -4.71%
EPS 2.40 0.60 -6.00 4.00 13.90 3.20 2.70 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.29 2.00 2.20 2.08 1.89 1.82 4.49%
Adjusted Per Share Value based on latest NOSH - 124,375
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 34.72 27.45 45.52 66.35 36.51 52.10 34.69 0.01%
EPS 2.22 0.50 -4.61 2.81 9.77 2.26 1.86 2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.188 1.8984 1.5646 1.5466 1.4624 1.334 1.2565 9.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.17 1.50 0.915 0.61 0.55 0.58 0.38 -
P/RPS 3.11 4.53 1.57 0.65 1.06 0.79 0.76 26.45%
P/EPS 48.75 250.00 -15.54 15.25 3.96 18.12 14.07 23.00%
EY 2.05 0.40 -6.44 6.56 25.27 5.52 7.11 -18.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.46 0.28 0.26 0.31 0.21 15.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 20/05/15 27/05/14 22/05/13 23/05/12 25/05/11 25/05/10 21/05/09 -
Price 1.19 1.48 1.23 0.81 0.58 0.56 0.45 -
P/RPS 3.16 4.47 2.11 0.86 1.12 0.76 0.90 23.27%
P/EPS 49.58 246.67 -20.89 20.25 4.17 17.50 16.67 19.91%
EY 2.02 0.41 -4.79 4.94 23.97 5.71 6.00 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.62 0.37 0.28 0.30 0.25 12.24%

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