[CRESBLD] YoY TTM Result on 30-Jun-2013 [#2]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

28-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 265.65%

YoY- 216.36%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	267,356	221,723	200,807	411,147	559,486	453,709	387,376	-5.98%
YoY %	20.58%	10.42%	-51.16%	-26.51%	23.31%	17.12%	-	-
Horiz. %	69.02%	57.24%	51.84%	106.14%	144.43%	117.12%	100.00%	-
PBT	18,707	24,009	40,374	69,562	23,261	35,452	17,700	0.92%
YoY %	-22.08%	-40.53%	-41.96%	199.05%	-34.39%	100.29%	-	-
Horiz. %	105.69%	135.64%	228.10%	393.01%	131.42%	200.29%	100.00%	-
Tax	-9,466	-6,402	-14,012	-6,580	-6,149	-8,040	-7,037	5.06%
YoY %	-47.86%	54.31%	-112.95%	-7.01%	23.52%	-14.25%	-	-
Horiz. %	134.52%	90.98%	199.12%	93.51%	87.38%	114.25%	100.00%	-
NP	9,241	17,607	26,362	62,982	17,112	27,412	10,663	-2.35%
YoY %	-47.52%	-33.21%	-58.14%	268.06%	-37.57%	157.08%	-	-
Horiz. %	86.66%	165.12%	247.23%	590.66%	160.48%	257.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,570	23,907	12,136	62,563	19,776	27,447	10,664	-10.25%
YoY %	-76.70%	96.99%	-80.60%	216.36%	-27.95%	157.38%	-	-
Horiz. %	52.23%	224.18%	113.80%	586.67%	185.45%	257.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.60%	26.67%	34.71%	9.46%	26.43%	22.68%	39.76%	-
YoY %	89.73%	-23.16%	266.91%	-64.21%	16.53%	-42.96%	-	-
Horiz. %	127.26%	67.08%	87.30%	23.79%	66.47%	57.04%	100.00%	-
Total Cost	258,115	204,116	174,445	348,165	542,374	426,297	376,713	-6.10%
YoY %	26.46%	17.01%	-49.90%	-35.81%	27.23%	13.16%	-	-
Horiz. %	68.52%	54.18%	46.31%	92.42%	143.98%	113.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	403,076	389,403	374,894	280,634	263,198	258,399	237,489	9.20%
YoY %	3.51%	3.87%	33.59%	6.62%	1.86%	8.80%	-	-
Horiz. %	169.72%	163.97%	157.86%	118.17%	110.83%	108.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	7,085	6,174	5,992	6,801	6,286	4,969	4,049	9.76%
YoY %	14.76%	3.04%	-11.90%	8.19%	26.50%	22.72%	-	-
Horiz. %	174.98%	152.48%	147.99%	167.97%	155.25%	122.72%	100.00%	-
Div Payout %	127.22%	25.83%	49.38%	10.87%	31.79%	18.10%	37.98%	-
YoY %	392.53%	-47.69%	354.28%	-65.81%	75.64%	-52.34%	-	-
Horiz. %	334.97%	68.01%	130.02%	28.62%	83.70%	47.66%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	403,076	389,403	374,894	280,634	263,198	258,399	237,489	9.20%
YoY %	3.51%	3.87%	33.59%	6.62%	1.86%	8.80%	-	-
Horiz. %	169.72%	163.97%	157.86%	118.17%	110.83%	108.80%	100.00%	-
NOSH	176,921	165,703	161,592	140,317	123,567	122,464	123,692	6.14%
YoY %	6.77%	2.54%	15.16%	13.56%	0.90%	-0.99%	-	-
Horiz. %	143.03%	133.96%	130.64%	113.44%	99.90%	99.01%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.46%	7.94%	13.13%	15.32%	3.06%	6.04%	2.75%	-
YoY %	-56.42%	-39.53%	-14.30%	400.65%	-49.34%	119.64%	-	-
Horiz. %	125.82%	288.73%	477.45%	557.09%	111.27%	219.64%	100.00%	-
ROE	1.38%	6.14%	3.24%	22.29%	7.51%	10.62%	4.49%	-
YoY %	-77.52%	89.51%	-85.46%	196.80%	-29.28%	136.53%	-	-
Horiz. %	30.73%	136.75%	72.16%	496.44%	167.26%	236.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	156.54	133.81	124.27	293.01	452.78	370.48	313.18	-10.90%
YoY %	16.99%	7.68%	-57.59%	-35.29%	22.21%	18.30%	-	-
Horiz. %	49.98%	42.73%	39.68%	93.56%	144.58%	118.30%	100.00%	-
EPS	3.26	14.43	7.51	44.59	16.00	22.41	8.62	-14.94%
YoY %	-77.41%	92.14%	-83.16%	178.69%	-28.60%	159.98%	-	-
Horiz. %	37.82%	167.40%	87.12%	517.29%	185.61%	259.98%	100.00%	-
DPS	4.15	3.75	3.71	4.85	5.00	4.06	3.27	4.04%
YoY %	10.67%	1.08%	-23.51%	-3.00%	23.15%	24.16%	-	-
Horiz. %	126.91%	114.68%	113.46%	148.32%	152.91%	124.16%	100.00%	-
NAPS	2.36	2.35	2.32	2.00	2.13	2.11	1.92	3.49%
YoY %	0.43%	1.29%	16.00%	-6.10%	0.95%	9.90%	-	-
Horiz. %	122.92%	122.40%	120.83%	104.17%	110.94%	109.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 140,317
RPS	151.12	125.32	113.50	232.39	316.23	256.45	218.95	-5.98%
YoY %	20.59%	10.41%	-51.16%	-26.51%	23.31%	17.13%	-	-
Horiz. %	69.02%	57.24%	51.84%	106.14%	144.43%	117.13%	100.00%	-
EPS	3.15	13.51	6.86	35.36	11.18	15.51	6.03	-10.24%
YoY %	-76.68%	96.94%	-80.60%	216.28%	-27.92%	157.21%	-	-
Horiz. %	52.24%	224.05%	113.76%	586.40%	185.41%	257.21%	100.00%	-
DPS	4.01	3.49	3.39	3.84	3.55	2.81	2.29	9.77%
YoY %	14.90%	2.95%	-11.72%	8.17%	26.33%	22.71%	-	-
Horiz. %	175.11%	152.40%	148.03%	167.69%	155.02%	122.71%	100.00%	-
NAPS	2.2783	2.201	2.119	1.5862	1.4877	1.4605	1.3423	9.20%
YoY %	3.51%	3.87%	33.59%	6.62%	1.86%	8.81%	-	-
Horiz. %	169.73%	163.97%	157.86%	118.17%	110.83%	108.81%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.92	1.14	1.56	1.26	0.88	0.60	0.71	-
P/RPS	0.59	0.85	1.26	0.43	0.19	0.16	0.23	16.98%
YoY %	-30.59%	-32.54%	193.02%	126.32%	18.75%	-30.43%	-	-
Horiz. %	256.52%	369.57%	547.83%	186.96%	82.61%	69.57%	100.00%	-
P/EPS	28.21	7.90	20.77	2.83	5.50	2.68	8.24	22.74%
YoY %	257.09%	-61.96%	633.92%	-48.55%	105.22%	-67.48%	-	-
Horiz. %	342.35%	95.87%	252.06%	34.34%	66.75%	32.52%	100.00%	-
EY	3.54	12.66	4.81	35.39	18.19	37.35	12.14	-18.55%
YoY %	-72.04%	163.20%	-86.41%	94.56%	-51.30%	207.66%	-	-
Horiz. %	29.16%	104.28%	39.62%	291.52%	149.84%	307.66%	100.00%	-
DY	4.51	3.29	2.38	3.85	5.68	6.76	4.61	-0.36%
YoY %	37.08%	38.24%	-38.18%	-32.22%	-15.98%	46.64%	-	-
Horiz. %	97.83%	71.37%	51.63%	83.51%	123.21%	146.64%	100.00%	-
P/NAPS	0.39	0.49	0.67	0.63	0.41	0.28	0.37	0.88%
YoY %	-20.41%	-26.87%	6.35%	53.66%	46.43%	-24.32%	-	-
Horiz. %	105.41%	132.43%	181.08%	170.27%	110.81%	75.68%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/08/16	24/08/15	27/08/14	28/08/13	15/08/12	25/08/11	19/08/10	-
Price	0.90	0.98	1.57	1.26	0.83	0.52	0.53	-
P/RPS	0.57	0.73	1.26	0.43	0.18	0.14	0.17	22.31%
YoY %	-21.92%	-42.06%	193.02%	138.89%	28.57%	-17.65%	-	-
Horiz. %	335.29%	429.41%	741.18%	252.94%	105.88%	82.35%	100.00%	-
P/EPS	27.60	6.79	20.90	2.83	5.19	2.32	6.15	28.40%
YoY %	306.48%	-67.51%	638.52%	-45.47%	123.71%	-62.28%	-	-
Horiz. %	448.78%	110.41%	339.84%	46.02%	84.39%	37.72%	100.00%	-
EY	3.62	14.72	4.78	35.39	19.28	43.10	16.27	-22.13%
YoY %	-75.41%	207.95%	-86.49%	83.56%	-55.27%	164.90%	-	-
Horiz. %	22.25%	90.47%	29.38%	217.52%	118.50%	264.90%	100.00%	-
DY	4.61	3.83	2.36	3.85	6.02	7.80	6.18	-4.76%
YoY %	20.37%	62.29%	-38.70%	-36.05%	-22.82%	26.21%	-	-
Horiz. %	74.60%	61.97%	38.19%	62.30%	97.41%	126.21%	100.00%	-
P/NAPS	0.38	0.42	0.68	0.63	0.39	0.25	0.28	5.21%
YoY %	-9.52%	-38.24%	7.94%	61.54%	56.00%	-10.71%	-	-
Horiz. %	135.71%	150.00%	242.86%	225.00%	139.29%	89.29%	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