[CRESBLD] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	387,376	270,066	329,806	376,534	249,130	251,414	233,459	8.80%
YoY %	43.44%	-18.11%	-12.41%	51.14%	-0.91%	7.69%	-	-
Horiz. %	165.93%	115.68%	141.27%	161.28%	106.71%	107.69%	100.00%	-
PBT	17,700	18,260	40,374	39,487	22,598	23,720	28,371	-7.55%
YoY %	-3.07%	-54.77%	2.25%	74.74%	-4.73%	-16.39%	-	-
Horiz. %	62.39%	64.36%	142.31%	139.18%	79.65%	83.61%	100.00%	-
Tax	-7,037	-5,904	-8,455	-12,978	-9,584	-9,089	-9,483	-4.84%
YoY %	-19.19%	30.17%	34.85%	-35.41%	-5.45%	4.15%	-	-
Horiz. %	74.21%	62.26%	89.16%	136.86%	101.07%	95.85%	100.00%	-
NP	10,663	12,356	31,919	26,509	13,014	14,631	18,888	-9.08%
YoY %	-13.70%	-61.29%	20.41%	103.70%	-11.05%	-22.54%	-	-
Horiz. %	56.45%	65.42%	168.99%	140.35%	68.90%	77.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,664	12,356	31,919	26,509	13,014	14,617	18,825	-9.03%
YoY %	-13.69%	-61.29%	20.41%	103.70%	-10.97%	-22.35%	-	-
Horiz. %	56.65%	65.64%	169.56%	140.82%	69.13%	77.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.76%	32.33%	20.94%	32.87%	42.41%	38.32%	33.42%	-
YoY %	22.98%	54.39%	-36.29%	-22.49%	10.67%	14.66%	-	-
Horiz. %	118.97%	96.74%	62.66%	98.35%	126.90%	114.66%	100.00%	-
Total Cost	376,713	257,710	297,887	350,025	236,116	236,783	214,571	9.83%
YoY %	46.18%	-13.49%	-14.90%	48.24%	-0.28%	10.35%	-	-
Horiz. %	175.57%	120.10%	138.83%	163.13%	110.04%	110.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	237,489	230,597	221,918	197,086	123,166	83,710	69,728	22.64%
YoY %	2.99%	3.91%	12.60%	60.02%	47.13%	20.05%	-	-
Horiz. %	340.59%	330.71%	318.26%	282.65%	176.64%	120.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	4,049	3,811	8,671	6,260	2,300	6,794	2,068	11.84%
YoY %	6.25%	-56.05%	38.51%	172.17%	-66.15%	228.53%	-	-
Horiz. %	195.79%	184.28%	419.29%	302.71%	111.22%	328.53%	100.00%	-
Div Payout %	37.98%	30.85%	27.17%	23.62%	17.68%	46.48%	10.99%	-
YoY %	23.11%	13.54%	15.03%	33.60%	-61.96%	322.93%	-	-
Horiz. %	345.59%	280.71%	247.22%	214.92%	160.87%	422.93%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	237,489	230,597	221,918	197,086	123,166	83,710	69,728	22.64%
YoY %	2.99%	3.91%	12.60%	60.02%	47.13%	20.05%	-	-
Horiz. %	340.59%	330.71%	318.26%	282.65%	176.64%	120.05%	100.00%	-
NOSH	123,692	124,647	122,607	123,953	123,166	112,423	113,787	1.40%
YoY %	-0.77%	1.66%	-1.09%	0.64%	9.56%	-1.20%	-	-
Horiz. %	108.70%	109.54%	107.75%	108.93%	108.24%	98.80%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.75%	4.58%	9.68%	7.04%	5.22%	5.82%	8.09%	-
YoY %	-39.96%	-52.69%	37.50%	34.87%	-10.31%	-28.06%	-	-
Horiz. %	33.99%	56.61%	119.65%	87.02%	64.52%	71.94%	100.00%	-
ROE	4.49%	5.36%	14.38%	13.45%	10.57%	17.46%	27.00%	-
YoY %	-16.23%	-62.73%	6.91%	27.25%	-39.46%	-35.33%	-	-
Horiz. %	16.63%	19.85%	53.26%	49.81%	39.15%	64.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	313.18	216.66	268.99	303.77	202.27	223.63	205.17	7.29%
YoY %	44.55%	-19.45%	-11.45%	50.18%	-9.55%	9.00%	-	-
Horiz. %	152.64%	105.60%	131.11%	148.06%	98.59%	109.00%	100.00%	-
EPS	8.62	9.91	26.03	21.39	10.57	13.00	16.54	-10.28%
YoY %	-13.02%	-61.93%	21.69%	102.37%	-18.69%	-21.40%	-	-
Horiz. %	52.12%	59.92%	157.38%	129.32%	63.91%	78.60%	100.00%	-
DPS	3.27	3.06	7.00	5.00	1.87	6.00	1.82	10.25%
YoY %	6.86%	-56.29%	40.00%	167.38%	-68.83%	229.67%	-	-
Horiz. %	179.67%	168.13%	384.62%	274.73%	102.75%	329.67%	100.00%	-
NAPS	1.92	1.85	1.81	1.59	1.00	0.7446	0.6128	20.95%
YoY %	3.78%	2.21%	13.84%	59.00%	34.30%	21.51%	-	-
Horiz. %	313.32%	301.89%	295.37%	259.46%	163.19%	121.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 123,953
RPS	218.95	152.65	186.41	212.83	140.81	142.10	131.96	8.80%
YoY %	43.43%	-18.11%	-12.41%	51.15%	-0.91%	7.68%	-	-
Horiz. %	165.92%	115.68%	141.26%	161.28%	106.71%	107.68%	100.00%	-
EPS	6.03	6.98	18.04	14.98	7.36	8.26	10.64	-9.02%
YoY %	-13.61%	-61.31%	20.43%	103.53%	-10.90%	-22.37%	-	-
Horiz. %	56.67%	65.60%	169.55%	140.79%	69.17%	77.63%	100.00%	-
DPS	2.29	2.15	4.90	3.54	1.30	3.84	1.17	11.83%
YoY %	6.51%	-56.12%	38.42%	172.31%	-66.15%	228.21%	-	-
Horiz. %	195.73%	183.76%	418.80%	302.56%	111.11%	328.21%	100.00%	-
NAPS	1.3423	1.3034	1.2543	1.114	0.6962	0.4731	0.3941	22.64%
YoY %	2.98%	3.91%	12.59%	60.01%	47.16%	20.05%	-	-
Horiz. %	340.60%	330.73%	318.27%	282.67%	176.66%	120.05%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.71	0.56	0.74	0.85	0.79	0.92	1.04	-
P/RPS	0.23	0.26	0.28	0.28	0.39	0.41	0.51	-12.42%
YoY %	-11.54%	-7.14%	0.00%	-28.21%	-4.88%	-19.61%	-	-
Horiz. %	45.10%	50.98%	54.90%	54.90%	76.47%	80.39%	100.00%	-
P/EPS	8.24	5.65	2.84	3.97	7.48	7.08	6.29	4.60%
YoY %	45.84%	98.94%	-28.46%	-46.93%	5.65%	12.56%	-	-
Horiz. %	131.00%	89.83%	45.15%	63.12%	118.92%	112.56%	100.00%	-
EY	12.14	17.70	35.18	25.16	13.37	14.13	15.91	-4.40%
YoY %	-31.41%	-49.69%	39.83%	88.18%	-5.38%	-11.19%	-	-
Horiz. %	76.30%	111.25%	221.12%	158.14%	84.04%	88.81%	100.00%	-
DY	4.61	5.46	9.46	5.88	2.36	6.52	1.75	17.51%
YoY %	-15.57%	-42.28%	60.88%	149.15%	-63.80%	272.57%	-	-
Horiz. %	263.43%	312.00%	540.57%	336.00%	134.86%	372.57%	100.00%	-
P/NAPS	0.37	0.30	0.41	0.53	0.79	1.24	1.70	-22.43%
YoY %	23.33%	-26.83%	-22.64%	-32.91%	-36.29%	-27.06%	-	-
Horiz. %	21.76%	17.65%	24.12%	31.18%	46.47%	72.94%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/08/09	25/08/08	27/08/07	21/08/06	24/08/05	11/08/04	-
Price	0.53	0.57	0.62	0.83	0.75	0.85	0.90	-
P/RPS	0.17	0.26	0.23	0.27	0.37	0.38	0.44	-14.65%
YoY %	-34.62%	13.04%	-14.81%	-27.03%	-2.63%	-13.64%	-	-
Horiz. %	38.64%	59.09%	52.27%	61.36%	84.09%	86.36%	100.00%	-
P/EPS	6.15	5.75	2.38	3.88	7.10	6.54	5.44	2.06%
YoY %	6.96%	141.60%	-38.66%	-45.35%	8.56%	20.22%	-	-
Horiz. %	113.05%	105.70%	43.75%	71.32%	130.51%	120.22%	100.00%	-
EY	16.27	17.39	41.99	25.77	14.09	15.30	18.38	-2.01%
YoY %	-6.44%	-58.59%	62.94%	82.90%	-7.91%	-16.76%	-	-
Horiz. %	88.52%	94.61%	228.45%	140.21%	76.66%	83.24%	100.00%	-
DY	6.18	5.36	11.29	6.02	2.49	7.06	2.02	20.47%
YoY %	15.30%	-52.52%	87.54%	141.77%	-64.73%	249.50%	-	-
Horiz. %	305.94%	265.35%	558.91%	298.02%	123.27%	349.50%	100.00%	-
P/NAPS	0.28	0.31	0.34	0.52	0.75	1.14	1.47	-24.13%
YoY %	-9.68%	-8.82%	-34.62%	-30.67%	-34.21%	-22.45%	-	-
Horiz. %	19.05%	21.09%	23.13%	35.37%	51.02%	77.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos