[CRESBLD] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -14.23%
YoY- -22.35%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 329,806 376,534 249,130 251,414 233,459 92,385 1,027 161.45%
PBT 40,374 39,487 22,598 23,720 28,371 12,266 -52,889 -
Tax -8,455 -12,978 -9,584 -9,089 -9,483 -6,275 0 -
NP 31,919 26,509 13,014 14,631 18,888 5,991 -52,889 -
-
NP to SH 31,919 26,509 13,014 14,617 18,825 8,054 -52,889 -
-
Tax Rate 20.94% 32.87% 42.41% 38.32% 33.42% 51.16% - -
Total Cost 297,887 350,025 236,116 236,783 214,571 86,394 53,916 32.92%
-
Net Worth 221,918 197,086 123,166 83,710 69,728 30,601 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 8,671 6,260 2,300 6,794 2,068 - - -
Div Payout % 27.17% 23.62% 17.68% 46.48% 10.99% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 221,918 197,086 123,166 83,710 69,728 30,601 0 -
NOSH 122,607 123,953 123,166 112,423 113,787 94,976 50,243 16.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.68% 7.04% 5.22% 5.82% 8.09% 6.48% -5,149.85% -
ROE 14.38% 13.45% 10.57% 17.46% 27.00% 26.32% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 268.99 303.77 202.27 223.63 205.17 97.27 2.04 125.43%
EPS 26.03 21.39 10.57 13.00 16.54 8.48 -105.27 -
DPS 7.00 5.00 1.87 6.00 1.82 0.00 0.00 -
NAPS 1.81 1.59 1.00 0.7446 0.6128 0.3222 0.00 -
Adjusted Per Share Value based on latest NOSH - 112,423
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 186.41 212.83 140.81 142.10 131.96 52.22 0.58 161.49%
EPS 18.04 14.98 7.36 8.26 10.64 4.55 -29.89 -
DPS 4.90 3.54 1.30 3.84 1.17 0.00 0.00 -
NAPS 1.2543 1.114 0.6962 0.4731 0.3941 0.173 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.74 0.85 0.79 0.92 1.04 0.84 0.18 -
P/RPS 0.28 0.28 0.39 0.41 0.51 0.86 8.81 -43.68%
P/EPS 2.84 3.97 7.48 7.08 6.29 9.91 -0.17 -
EY 35.18 25.16 13.37 14.13 15.91 10.10 -584.81 -
DY 9.46 5.88 2.36 6.52 1.75 0.00 0.00 -
P/NAPS 0.41 0.53 0.79 1.24 1.70 2.61 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 25/08/08 27/08/07 21/08/06 24/08/05 11/08/04 15/08/03 29/08/02 -
Price 0.62 0.83 0.75 0.85 0.90 0.85 0.18 -
P/RPS 0.23 0.27 0.37 0.38 0.44 0.87 8.81 -45.50%
P/EPS 2.38 3.88 7.10 6.54 5.44 10.02 -0.17 -
EY 41.99 25.77 14.09 15.30 18.38 9.98 -584.81 -
DY 11.29 6.02 2.49 7.06 2.02 0.00 0.00 -
P/NAPS 0.34 0.52 0.75 1.14 1.47 2.64 0.00 -

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