[CRESBLD] YoY TTM Result on 30-Jun-2009 [#2]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

20-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 6.97%

YoY- -61.29%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	559,486	453,709	387,376	270,066	329,806	376,534	249,130	14.42%
YoY %	23.31%	17.12%	43.44%	-18.11%	-12.41%	51.14%	-	-
Horiz. %	224.58%	182.12%	155.49%	108.40%	132.38%	151.14%	100.00%	-
PBT	23,261	35,452	17,700	18,260	40,374	39,487	22,598	0.48%
YoY %	-34.39%	100.29%	-3.07%	-54.77%	2.25%	74.74%	-	-
Horiz. %	102.93%	156.88%	78.33%	80.80%	178.66%	174.74%	100.00%	-
Tax	-6,149	-8,040	-7,037	-5,904	-8,455	-12,978	-9,584	-7.12%
YoY %	23.52%	-14.25%	-19.19%	30.17%	34.85%	-35.41%	-	-
Horiz. %	64.16%	83.89%	73.42%	61.60%	88.22%	135.41%	100.00%	-
NP	17,112	27,412	10,663	12,356	31,919	26,509	13,014	4.66%
YoY %	-37.57%	157.08%	-13.70%	-61.29%	20.41%	103.70%	-	-
Horiz. %	131.49%	210.63%	81.93%	94.94%	245.27%	203.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,776	27,447	10,664	12,356	31,919	26,509	13,014	7.21%
YoY %	-27.95%	157.38%	-13.69%	-61.29%	20.41%	103.70%	-	-
Horiz. %	151.96%	210.90%	81.94%	94.94%	245.27%	203.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.43%	22.68%	39.76%	32.33%	20.94%	32.87%	42.41%	-
YoY %	16.53%	-42.96%	22.98%	54.39%	-36.29%	-22.49%	-	-
Horiz. %	62.32%	53.48%	93.75%	76.23%	49.38%	77.51%	100.00%	-
Total Cost	542,374	426,297	376,713	257,710	297,887	350,025	236,116	14.85%
YoY %	27.23%	13.16%	46.18%	-13.49%	-14.90%	48.24%	-	-
Horiz. %	229.71%	180.55%	159.55%	109.15%	126.16%	148.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	263,198	258,399	237,489	230,597	221,918	197,086	123,166	13.47%
YoY %	1.86%	8.80%	2.99%	3.91%	12.60%	60.02%	-	-
Horiz. %	213.69%	209.80%	192.82%	187.22%	180.18%	160.02%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	6,286	4,969	4,049	3,811	8,671	6,260	2,300	18.22%
YoY %	26.50%	22.72%	6.25%	-56.05%	38.51%	172.17%	-	-
Horiz. %	273.30%	216.04%	176.04%	165.70%	377.00%	272.17%	100.00%	-
Div Payout %	31.79%	18.10%	37.98%	30.85%	27.17%	23.62%	17.68%	-
YoY %	75.64%	-52.34%	23.11%	13.54%	15.03%	33.60%	-	-
Horiz. %	179.81%	102.38%	214.82%	174.49%	153.68%	133.60%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	263,198	258,399	237,489	230,597	221,918	197,086	123,166	13.47%
YoY %	1.86%	8.80%	2.99%	3.91%	12.60%	60.02%	-	-
Horiz. %	213.69%	209.80%	192.82%	187.22%	180.18%	160.02%	100.00%	-
NOSH	123,567	122,464	123,692	124,647	122,607	123,953	123,166	0.05%
YoY %	0.90%	-0.99%	-0.77%	1.66%	-1.09%	0.64%	-	-
Horiz. %	100.33%	99.43%	100.43%	101.20%	99.55%	100.64%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	3.06%	6.04%	2.75%	4.58%	9.68%	7.04%	5.22%	-
YoY %	-49.34%	119.64%	-39.96%	-52.69%	37.50%	34.87%	-	-
Horiz. %	58.62%	115.71%	52.68%	87.74%	185.44%	134.87%	100.00%	-
ROE	7.51%	10.62%	4.49%	5.36%	14.38%	13.45%	10.57%	-
YoY %	-29.28%	136.53%	-16.23%	-62.73%	6.91%	27.25%	-	-
Horiz. %	71.05%	100.47%	42.48%	50.71%	136.05%	127.25%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	452.78	370.48	313.18	216.66	268.99	303.77	202.27	14.35%
YoY %	22.21%	18.30%	44.55%	-19.45%	-11.45%	50.18%	-	-
Horiz. %	223.85%	183.16%	154.83%	107.11%	132.99%	150.18%	100.00%	-
EPS	16.00	22.41	8.62	9.91	26.03	21.39	10.57	7.14%
YoY %	-28.60%	159.98%	-13.02%	-61.93%	21.69%	102.37%	-	-
Horiz. %	151.37%	212.02%	81.55%	93.76%	246.26%	202.37%	100.00%	-
DPS	5.00	4.06	3.27	3.06	7.00	5.00	1.87	17.79%
YoY %	23.15%	24.16%	6.86%	-56.29%	40.00%	167.38%	-	-
Horiz. %	267.38%	217.11%	174.87%	163.64%	374.33%	267.38%	100.00%	-
NAPS	2.13	2.11	1.92	1.85	1.81	1.59	1.00	13.41%
YoY %	0.95%	9.90%	3.78%	2.21%	13.84%	59.00%	-	-
Horiz. %	213.00%	211.00%	192.00%	185.00%	181.00%	159.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 124,647
RPS	316.23	256.45	218.95	152.65	186.41	212.83	140.81	14.42%
YoY %	23.31%	17.13%	43.43%	-18.11%	-12.41%	51.15%	-	-
Horiz. %	224.58%	182.12%	155.49%	108.41%	132.38%	151.15%	100.00%	-
EPS	11.18	15.51	6.03	6.98	18.04	14.98	7.36	7.20%
YoY %	-27.92%	157.21%	-13.61%	-61.31%	20.43%	103.53%	-	-
Horiz. %	151.90%	210.73%	81.93%	94.84%	245.11%	203.53%	100.00%	-
DPS	3.55	2.81	2.29	2.15	4.90	3.54	1.30	18.20%
YoY %	26.33%	22.71%	6.51%	-56.12%	38.42%	172.31%	-	-
Horiz. %	273.08%	216.15%	176.15%	165.38%	376.92%	272.31%	100.00%	-
NAPS	1.4877	1.4605	1.3423	1.3034	1.2543	1.114	0.6962	13.47%
YoY %	1.86%	8.81%	2.98%	3.91%	12.59%	60.01%	-	-
Horiz. %	213.69%	209.78%	192.80%	187.22%	180.16%	160.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.88	0.60	0.71	0.56	0.74	0.85	0.79	-
P/RPS	0.19	0.16	0.23	0.26	0.28	0.28	0.39	-11.28%
YoY %	18.75%	-30.43%	-11.54%	-7.14%	0.00%	-28.21%	-	-
Horiz. %	48.72%	41.03%	58.97%	66.67%	71.79%	71.79%	100.00%	-
P/EPS	5.50	2.68	8.24	5.65	2.84	3.97	7.48	-4.99%
YoY %	105.22%	-67.48%	45.84%	98.94%	-28.46%	-46.93%	-	-
Horiz. %	73.53%	35.83%	110.16%	75.53%	37.97%	53.07%	100.00%	-
EY	18.19	37.35	12.14	17.70	35.18	25.16	13.37	5.25%
YoY %	-51.30%	207.66%	-31.41%	-49.69%	39.83%	88.18%	-	-
Horiz. %	136.05%	279.36%	90.80%	132.39%	263.13%	188.18%	100.00%	-
DY	5.68	6.76	4.61	5.46	9.46	5.88	2.36	15.74%
YoY %	-15.98%	46.64%	-15.57%	-42.28%	60.88%	149.15%	-	-
Horiz. %	240.68%	286.44%	195.34%	231.36%	400.85%	249.15%	100.00%	-
P/NAPS	0.41	0.28	0.37	0.30	0.41	0.53	0.79	-10.34%
YoY %	46.43%	-24.32%	23.33%	-26.83%	-22.64%	-32.91%	-	-
Horiz. %	51.90%	35.44%	46.84%	37.97%	51.90%	67.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	15/08/12	25/08/11	19/08/10	20/08/09	25/08/08	27/08/07	21/08/06	-
Price	0.83	0.52	0.53	0.57	0.62	0.83	0.75	-
P/RPS	0.18	0.14	0.17	0.26	0.23	0.27	0.37	-11.30%
YoY %	28.57%	-17.65%	-34.62%	13.04%	-14.81%	-27.03%	-	-
Horiz. %	48.65%	37.84%	45.95%	70.27%	62.16%	72.97%	100.00%	-
P/EPS	5.19	2.32	6.15	5.75	2.38	3.88	7.10	-5.08%
YoY %	123.71%	-62.28%	6.96%	141.60%	-38.66%	-45.35%	-	-
Horiz. %	73.10%	32.68%	86.62%	80.99%	33.52%	54.65%	100.00%	-
EY	19.28	43.10	16.27	17.39	41.99	25.77	14.09	5.36%
YoY %	-55.27%	164.90%	-6.44%	-58.59%	62.94%	82.90%	-	-
Horiz. %	136.83%	305.89%	115.47%	123.42%	298.01%	182.90%	100.00%	-
DY	6.02	7.80	6.18	5.36	11.29	6.02	2.49	15.83%
YoY %	-22.82%	26.21%	15.30%	-52.52%	87.54%	141.77%	-	-
Horiz. %	241.77%	313.25%	248.19%	215.26%	453.41%	241.77%	100.00%	-
P/NAPS	0.39	0.25	0.28	0.31	0.34	0.52	0.75	-10.31%
YoY %	56.00%	-10.71%	-9.68%	-8.82%	-34.62%	-30.67%	-	-
Horiz. %	52.00%	33.33%	37.33%	41.33%	45.33%	69.33%	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