[CRESBLD] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 18.01%
YoY- 68.01%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 428,501 281,768 304,309 367,349 298,446 249,177 246,949 9.61%
PBT 18,625 19,465 28,576 43,317 30,976 23,832 24,669 -4.57%
Tax -7,516 -6,200 -6,507 -12,033 -12,356 -9,321 -8,389 -1.81%
NP 11,109 13,265 22,069 31,284 18,620 14,511 16,280 -6.16%
-
NP to SH 11,114 13,265 22,069 31,284 18,620 14,511 16,254 -6.13%
-
Tax Rate 40.35% 31.85% 22.77% 27.78% 39.89% 39.11% 34.01% -
Total Cost 417,392 268,503 282,240 336,065 279,826 234,666 230,669 10.38%
-
Net Worth 240,617 227,589 223,852 204,123 178,133 84,005 69,304 23.04%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,049 3,811 8,671 6,260 2,300 6,794 2,068 11.84%
Div Payout % 36.44% 28.73% 39.29% 20.01% 12.36% 46.82% 12.72% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 240,617 227,589 223,852 204,123 178,133 84,005 69,304 23.04%
NOSH 125,321 122,360 126,470 123,711 124,568 114,014 112,745 1.77%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.59% 4.71% 7.25% 8.52% 6.24% 5.82% 6.59% -
ROE 4.62% 5.83% 9.86% 15.33% 10.45% 17.27% 23.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 341.92 230.28 240.62 296.94 239.58 218.55 219.03 7.70%
EPS 8.87 10.84 17.45 25.29 14.95 12.73 14.42 -7.77%
DPS 3.23 3.11 6.86 5.00 1.85 6.00 1.83 9.92%
NAPS 1.92 1.86 1.77 1.65 1.43 0.7368 0.6147 20.89%
Adjusted Per Share Value based on latest NOSH - 123,711
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 242.20 159.26 172.00 207.63 168.69 140.84 139.58 9.61%
EPS 6.28 7.50 12.47 17.68 10.52 8.20 9.19 -6.14%
DPS 2.29 2.15 4.90 3.54 1.30 3.84 1.17 11.83%
NAPS 1.36 1.2864 1.2653 1.1538 1.0069 0.4748 0.3917 23.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.54 0.56 0.45 0.85 0.73 0.73 0.80 -
P/RPS 0.16 0.24 0.19 0.29 0.30 0.33 0.37 -13.03%
P/EPS 6.09 5.17 2.58 3.36 4.88 5.74 5.55 1.55%
EY 16.42 19.36 38.78 29.75 20.48 17.43 18.02 -1.53%
DY 5.98 5.56 15.24 5.88 2.53 8.22 2.29 17.33%
P/NAPS 0.28 0.30 0.25 0.52 0.51 0.99 1.30 -22.56%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 19/11/09 24/11/08 26/11/07 20/11/06 24/11/05 24/11/04 -
Price 0.55 0.59 0.40 0.89 0.79 0.61 0.78 -
P/RPS 0.16 0.26 0.17 0.30 0.33 0.28 0.36 -12.63%
P/EPS 6.20 5.44 2.29 3.52 5.29 4.79 5.41 2.29%
EY 16.12 18.37 43.62 28.41 18.92 20.86 18.48 -2.25%
DY 5.88 5.28 17.14 5.62 2.34 9.84 2.35 16.50%
P/NAPS 0.29 0.32 0.23 0.54 0.55 0.83 1.27 -21.81%

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