[CRESBLD] YoY TTM Result on 30-Jun-2008 [#2]

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	453,709	387,376	270,066	329,806	376,534	249,130	251,414	10.33%
YoY %	17.12%	43.44%	-18.11%	-12.41%	51.14%	-0.91%	-	-
Horiz. %	180.46%	154.08%	107.42%	131.18%	149.77%	99.09%	100.00%	-
PBT	35,452	17,700	18,260	40,374	39,487	22,598	23,720	6.92%
YoY %	100.29%	-3.07%	-54.77%	2.25%	74.74%	-4.73%	-	-
Horiz. %	149.46%	74.62%	76.98%	170.21%	166.47%	95.27%	100.00%	-
Tax	-8,040	-7,037	-5,904	-8,455	-12,978	-9,584	-9,089	-2.02%
YoY %	-14.25%	-19.19%	30.17%	34.85%	-35.41%	-5.45%	-	-
Horiz. %	88.46%	77.42%	64.96%	93.02%	142.79%	105.45%	100.00%	-
NP	27,412	10,663	12,356	31,919	26,509	13,014	14,631	11.02%
YoY %	157.08%	-13.70%	-61.29%	20.41%	103.70%	-11.05%	-	-
Horiz. %	187.36%	72.88%	84.45%	218.16%	181.18%	88.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,447	10,664	12,356	31,919	26,509	13,014	14,617	11.06%
YoY %	157.38%	-13.69%	-61.29%	20.41%	103.70%	-10.97%	-	-
Horiz. %	187.77%	72.96%	84.53%	218.37%	181.36%	89.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.68%	39.76%	32.33%	20.94%	32.87%	42.41%	38.32%	-
YoY %	-42.96%	22.98%	54.39%	-36.29%	-22.49%	10.67%	-	-
Horiz. %	59.19%	103.76%	84.37%	54.65%	85.78%	110.67%	100.00%	-
Total Cost	426,297	376,713	257,710	297,887	350,025	236,116	236,783	10.29%
YoY %	13.16%	46.18%	-13.49%	-14.90%	48.24%	-0.28%	-	-
Horiz. %	180.04%	159.10%	108.84%	125.81%	147.83%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	258,399	237,489	230,597	221,918	197,086	123,166	83,710	20.65%
YoY %	8.80%	2.99%	3.91%	12.60%	60.02%	47.13%	-	-
Horiz. %	308.68%	283.70%	275.47%	265.10%	235.44%	147.13%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	4,969	4,049	3,811	8,671	6,260	2,300	6,794	-5.07%
YoY %	22.72%	6.25%	-56.05%	38.51%	172.17%	-66.15%	-	-
Horiz. %	73.14%	59.60%	56.09%	127.63%	92.14%	33.85%	100.00%	-
Div Payout %	18.10%	37.98%	30.85%	27.17%	23.62%	17.68%	46.48%	-
YoY %	-52.34%	23.11%	13.54%	15.03%	33.60%	-61.96%	-	-
Horiz. %	38.94%	81.71%	66.37%	58.46%	50.82%	38.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	258,399	237,489	230,597	221,918	197,086	123,166	83,710	20.65%
YoY %	8.80%	2.99%	3.91%	12.60%	60.02%	47.13%	-	-
Horiz. %	308.68%	283.70%	275.47%	265.10%	235.44%	147.13%	100.00%	-
NOSH	122,464	123,692	124,647	122,607	123,953	123,166	112,423	1.43%
YoY %	-0.99%	-0.77%	1.66%	-1.09%	0.64%	9.56%	-	-
Horiz. %	108.93%	110.02%	110.87%	109.06%	110.26%	109.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	6.04%	2.75%	4.58%	9.68%	7.04%	5.22%	5.82%	-
YoY %	119.64%	-39.96%	-52.69%	37.50%	34.87%	-10.31%	-	-
Horiz. %	103.78%	47.25%	78.69%	166.32%	120.96%	89.69%	100.00%	-
ROE	10.62%	4.49%	5.36%	14.38%	13.45%	10.57%	17.46%	-
YoY %	136.53%	-16.23%	-62.73%	6.91%	27.25%	-39.46%	-	-
Horiz. %	60.82%	25.72%	30.70%	82.36%	77.03%	60.54%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	370.48	313.18	216.66	268.99	303.77	202.27	223.63	8.77%
YoY %	18.30%	44.55%	-19.45%	-11.45%	50.18%	-9.55%	-	-
Horiz. %	165.67%	140.04%	96.88%	120.28%	135.84%	90.45%	100.00%	-
EPS	22.41	8.62	9.91	26.03	21.39	10.57	13.00	9.49%
YoY %	159.98%	-13.02%	-61.93%	21.69%	102.37%	-18.69%	-	-
Horiz. %	172.38%	66.31%	76.23%	200.23%	164.54%	81.31%	100.00%	-
DPS	4.06	3.27	3.06	7.00	5.00	1.87	6.00	-6.29%
YoY %	24.16%	6.86%	-56.29%	40.00%	167.38%	-68.83%	-	-
Horiz. %	67.67%	54.50%	51.00%	116.67%	83.33%	31.17%	100.00%	-
NAPS	2.11	1.92	1.85	1.81	1.59	1.00	0.7446	18.94%
YoY %	9.90%	3.78%	2.21%	13.84%	59.00%	34.30%	-	-
Horiz. %	283.37%	257.86%	248.46%	243.08%	213.54%	134.30%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 122,607
RPS	256.45	218.95	152.65	186.41	212.83	140.81	142.10	10.33%
YoY %	17.13%	43.43%	-18.11%	-12.41%	51.15%	-0.91%	-	-
Horiz. %	180.47%	154.08%	107.42%	131.18%	149.77%	99.09%	100.00%	-
EPS	15.51	6.03	6.98	18.04	14.98	7.36	8.26	11.06%
YoY %	157.21%	-13.61%	-61.31%	20.43%	103.53%	-10.90%	-	-
Horiz. %	187.77%	73.00%	84.50%	218.40%	181.36%	89.10%	100.00%	-
DPS	2.81	2.29	2.15	4.90	3.54	1.30	3.84	-5.06%
YoY %	22.71%	6.51%	-56.12%	38.42%	172.31%	-66.15%	-	-
Horiz. %	73.18%	59.64%	55.99%	127.60%	92.19%	33.85%	100.00%	-
NAPS	1.4605	1.3423	1.3034	1.2543	1.114	0.6962	0.4731	20.65%
YoY %	8.81%	2.98%	3.91%	12.59%	60.01%	47.16%	-	-
Horiz. %	308.71%	283.72%	275.50%	265.12%	235.47%	147.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.60	0.71	0.56	0.74	0.85	0.79	0.92	-
P/RPS	0.16	0.23	0.26	0.28	0.28	0.39	0.41	-14.50%
YoY %	-30.43%	-11.54%	-7.14%	0.00%	-28.21%	-4.88%	-	-
Horiz. %	39.02%	56.10%	63.41%	68.29%	68.29%	95.12%	100.00%	-
P/EPS	2.68	8.24	5.65	2.84	3.97	7.48	7.08	-14.94%
YoY %	-67.48%	45.84%	98.94%	-28.46%	-46.93%	5.65%	-	-
Horiz. %	37.85%	116.38%	79.80%	40.11%	56.07%	105.65%	100.00%	-
EY	37.35	12.14	17.70	35.18	25.16	13.37	14.13	17.57%
YoY %	207.66%	-31.41%	-49.69%	39.83%	88.18%	-5.38%	-	-
Horiz. %	264.33%	85.92%	125.27%	248.97%	178.06%	94.62%	100.00%	-
DY	6.76	4.61	5.46	9.46	5.88	2.36	6.52	0.60%
YoY %	46.64%	-15.57%	-42.28%	60.88%	149.15%	-63.80%	-	-
Horiz. %	103.68%	70.71%	83.74%	145.09%	90.18%	36.20%	100.00%	-
P/NAPS	0.28	0.37	0.30	0.41	0.53	0.79	1.24	-21.95%
YoY %	-24.32%	23.33%	-26.83%	-22.64%	-32.91%	-36.29%	-	-
Horiz. %	22.58%	29.84%	24.19%	33.06%	42.74%	63.71%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	19/08/10	20/08/09	25/08/08	27/08/07	21/08/06	24/08/05	-
Price	0.52	0.53	0.57	0.62	0.83	0.75	0.85	-
P/RPS	0.14	0.17	0.26	0.23	0.27	0.37	0.38	-15.32%
YoY %	-17.65%	-34.62%	13.04%	-14.81%	-27.03%	-2.63%	-	-
Horiz. %	36.84%	44.74%	68.42%	60.53%	71.05%	97.37%	100.00%	-
P/EPS	2.32	6.15	5.75	2.38	3.88	7.10	6.54	-15.85%
YoY %	-62.28%	6.96%	141.60%	-38.66%	-45.35%	8.56%	-	-
Horiz. %	35.47%	94.04%	87.92%	36.39%	59.33%	108.56%	100.00%	-
EY	43.10	16.27	17.39	41.99	25.77	14.09	15.30	18.83%
YoY %	164.90%	-6.44%	-58.59%	62.94%	82.90%	-7.91%	-	-
Horiz. %	281.70%	106.34%	113.66%	274.44%	168.43%	92.09%	100.00%	-
DY	7.80	6.18	5.36	11.29	6.02	2.49	7.06	1.67%
YoY %	26.21%	15.30%	-52.52%	87.54%	141.77%	-64.73%	-	-
Horiz. %	110.48%	87.54%	75.92%	159.92%	85.27%	35.27%	100.00%	-
P/NAPS	0.25	0.28	0.31	0.34	0.52	0.75	1.14	-22.33%
YoY %	-10.71%	-9.68%	-8.82%	-34.62%	-30.67%	-34.21%	-	-
Horiz. %	21.93%	24.56%	27.19%	29.82%	45.61%	65.79%	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