[CRESBLD] YoY TTM Result on 30-Sep-2008 [#3]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	510,551	428,501	281,768	304,309	367,349	298,446	249,177	12.69%
YoY %	19.15%	52.08%	-7.41%	-17.16%	23.09%	19.77%	-	-
Horiz. %	204.89%	171.97%	113.08%	122.13%	147.42%	119.77%	100.00%	-
PBT	37,918	18,625	19,465	28,576	43,317	30,976	23,832	8.04%
YoY %	103.59%	-4.32%	-31.88%	-34.03%	39.84%	29.98%	-	-
Horiz. %	159.11%	78.15%	81.68%	119.91%	181.76%	129.98%	100.00%	-
Tax	-7,962	-7,516	-6,200	-6,507	-12,033	-12,356	-9,321	-2.59%
YoY %	-5.93%	-21.23%	4.72%	45.92%	2.61%	-32.56%	-	-
Horiz. %	85.42%	80.64%	66.52%	69.81%	129.10%	132.56%	100.00%	-
NP	29,956	11,109	13,265	22,069	31,284	18,620	14,511	12.83%
YoY %	169.66%	-16.25%	-39.89%	-29.46%	68.01%	28.32%	-	-
Horiz. %	206.44%	76.56%	91.41%	152.08%	215.59%	128.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,522	11,114	13,265	22,069	31,284	18,620	14,511	13.18%
YoY %	174.63%	-16.22%	-39.89%	-29.46%	68.01%	28.32%	-	-
Horiz. %	210.34%	76.59%	91.41%	152.08%	215.59%	128.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.00%	40.35%	31.85%	22.77%	27.78%	39.89%	39.11%	-
YoY %	-47.96%	26.69%	39.88%	-18.03%	-30.36%	1.99%	-	-
Horiz. %	53.69%	103.17%	81.44%	58.22%	71.03%	101.99%	100.00%	-
Total Cost	480,595	417,392	268,503	282,240	336,065	279,826	234,666	12.68%
YoY %	15.14%	55.45%	-4.87%	-16.02%	20.10%	19.24%	-	-
Horiz. %	204.80%	177.87%	114.42%	120.27%	143.21%	119.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,602	240,617	227,589	223,852	204,123	178,133	84,005	21.06%
YoY %	9.97%	5.72%	1.67%	9.67%	14.59%	112.05%	-	-
Horiz. %	314.98%	286.43%	270.92%	266.47%	242.99%	212.05%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	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 %	16.28%	36.44%	28.73%	39.29%	20.01%	12.36%	46.82%	-
YoY %	-55.32%	26.84%	-26.88%	96.35%	61.89%	-73.60%	-	-
Horiz. %	34.77%	77.83%	61.36%	83.92%	42.74%	26.40%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	264,602	240,617	227,589	223,852	204,123	178,133	84,005	21.06%
YoY %	9.97%	5.72%	1.67%	9.67%	14.59%	112.05%	-	-
Horiz. %	314.98%	286.43%	270.92%	266.47%	242.99%	212.05%	100.00%	-
NOSH	124,226	125,321	122,360	126,470	123,711	124,568	114,014	1.43%
YoY %	-0.87%	2.42%	-3.25%	2.23%	-0.69%	9.26%	-	-
Horiz. %	108.96%	109.92%	107.32%	110.92%	108.51%	109.26%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	5.87%	2.59%	4.71%	7.25%	8.52%	6.24%	5.82%	-
YoY %	126.64%	-45.01%	-35.03%	-14.91%	36.54%	7.22%	-	-
Horiz. %	100.86%	44.50%	80.93%	124.57%	146.39%	107.22%	100.00%	-
ROE	11.54%	4.62%	5.83%	9.86%	15.33%	10.45%	17.27%	-
YoY %	149.78%	-20.75%	-40.87%	-35.68%	46.70%	-39.49%	-	-
Horiz. %	66.82%	26.75%	33.76%	57.09%	88.77%	60.51%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	410.98	341.92	230.28	240.62	296.94	239.58	218.55	11.09%
YoY %	20.20%	48.48%	-4.30%	-18.97%	23.94%	9.62%	-	-
Horiz. %	188.05%	156.45%	105.37%	110.10%	135.87%	109.62%	100.00%	-
EPS	24.57	8.87	10.84	17.45	25.29	14.95	12.73	11.57%
YoY %	177.00%	-18.17%	-37.88%	-31.00%	69.16%	17.44%	-	-
Horiz. %	193.01%	69.68%	85.15%	137.08%	198.66%	117.44%	100.00%	-
DPS	4.00	3.23	3.11	6.86	5.00	1.85	6.00	-6.53%
YoY %	23.84%	3.86%	-54.66%	37.20%	170.27%	-69.17%	-	-
Horiz. %	66.67%	53.83%	51.83%	114.33%	83.33%	30.83%	100.00%	-
NAPS	2.13	1.92	1.86	1.77	1.65	1.43	0.7368	19.34%
YoY %	10.94%	3.23%	5.08%	7.27%	15.38%	94.08%	-	-
Horiz. %	289.09%	260.59%	252.44%	240.23%	223.94%	194.08%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 126,470
RPS	288.57	242.20	159.26	172.00	207.63	168.69	140.84	12.69%
YoY %	19.15%	52.08%	-7.41%	-17.16%	23.08%	19.77%	-	-
Horiz. %	204.89%	171.97%	113.08%	122.12%	147.42%	119.77%	100.00%	-
EPS	17.25	6.28	7.50	12.47	17.68	10.52	8.20	13.18%
YoY %	174.68%	-16.27%	-39.86%	-29.47%	68.06%	28.29%	-	-
Horiz. %	210.37%	76.59%	91.46%	152.07%	215.61%	128.29%	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	1.4956	1.36	1.2864	1.2653	1.1538	1.0069	0.4748	21.06%
YoY %	9.97%	5.72%	1.67%	9.66%	14.59%	112.07%	-	-
Horiz. %	315.00%	286.44%	270.94%	266.49%	243.01%	212.07%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.68	0.54	0.56	0.45	0.85	0.73	0.73	-
P/RPS	0.17	0.16	0.24	0.19	0.29	0.30	0.33	-10.46%
YoY %	6.25%	-33.33%	26.32%	-34.48%	-3.33%	-9.09%	-	-
Horiz. %	51.52%	48.48%	72.73%	57.58%	87.88%	90.91%	100.00%	-
P/EPS	2.77	6.09	5.17	2.58	3.36	4.88	5.74	-11.43%
YoY %	-54.52%	17.79%	100.39%	-23.21%	-31.15%	-14.98%	-	-
Horiz. %	48.26%	106.10%	90.07%	44.95%	58.54%	85.02%	100.00%	-
EY	36.13	16.42	19.36	38.78	29.75	20.48	17.43	12.91%
YoY %	120.04%	-15.19%	-50.08%	30.35%	45.26%	17.50%	-	-
Horiz. %	207.29%	94.21%	111.07%	222.49%	170.68%	117.50%	100.00%	-
DY	5.88	5.98	5.56	15.24	5.88	2.53	8.22	-5.42%
YoY %	-1.67%	7.55%	-63.52%	159.18%	132.41%	-69.22%	-	-
Horiz. %	71.53%	72.75%	67.64%	185.40%	71.53%	30.78%	100.00%	-
P/NAPS	0.32	0.28	0.30	0.25	0.52	0.51	0.99	-17.15%
YoY %	14.29%	-6.67%	20.00%	-51.92%	1.96%	-48.48%	-	-
Horiz. %	32.32%	28.28%	30.30%	25.25%	52.53%	51.52%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	29/11/11	25/11/10	19/11/09	24/11/08	26/11/07	20/11/06	24/11/05	-
Price	0.47	0.55	0.59	0.40	0.89	0.79	0.61	-
P/RPS	0.11	0.16	0.26	0.17	0.30	0.33	0.28	-14.41%
YoY %	-31.25%	-38.46%	52.94%	-43.33%	-9.09%	17.86%	-	-
Horiz. %	39.29%	57.14%	92.86%	60.71%	107.14%	117.86%	100.00%	-
P/EPS	1.91	6.20	5.44	2.29	3.52	5.29	4.79	-14.20%
YoY %	-69.19%	13.97%	137.55%	-34.94%	-33.46%	10.44%	-	-
Horiz. %	39.87%	129.44%	113.57%	47.81%	73.49%	110.44%	100.00%	-
EY	52.28	16.12	18.37	43.62	28.41	18.92	20.86	16.53%
YoY %	224.32%	-12.25%	-57.89%	53.54%	50.16%	-9.30%	-	-
Horiz. %	250.62%	77.28%	88.06%	209.11%	136.19%	90.70%	100.00%	-
DY	8.51	5.88	5.28	17.14	5.62	2.34	9.84	-2.39%
YoY %	44.73%	11.36%	-69.19%	204.98%	140.17%	-76.22%	-	-
Horiz. %	86.48%	59.76%	53.66%	174.19%	57.11%	23.78%	100.00%	-
P/NAPS	0.22	0.29	0.32	0.23	0.54	0.55	0.83	-19.84%
YoY %	-24.14%	-9.38%	39.13%	-57.41%	-1.82%	-33.73%	-	-
Horiz. %	26.51%	34.94%	38.55%	27.71%	65.06%	66.27%	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