[CRESBLD] YoY TTM Result on 30-Sep-2009 [#3]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

19-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- 7.36%

YoY- -39.89%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	519,017	510,551	428,501	281,768	304,309	367,349	298,446	9.65%
YoY %	1.66%	19.15%	52.08%	-7.41%	-17.16%	23.09%	-	-
Horiz. %	173.91%	171.07%	143.58%	94.41%	101.96%	123.09%	100.00%	-
PBT	22,299	37,918	18,625	19,465	28,576	43,317	30,976	-5.32%
YoY %	-41.19%	103.59%	-4.32%	-31.88%	-34.03%	39.84%	-	-
Horiz. %	71.99%	122.41%	60.13%	62.84%	92.25%	139.84%	100.00%	-
Tax	-6,733	-7,962	-7,516	-6,200	-6,507	-12,033	-12,356	-9.61%
YoY %	15.44%	-5.93%	-21.23%	4.72%	45.92%	2.61%	-	-
Horiz. %	54.49%	64.44%	60.83%	50.18%	52.66%	97.39%	100.00%	-
NP	15,566	29,956	11,109	13,265	22,069	31,284	18,620	-2.93%
YoY %	-48.04%	169.66%	-16.25%	-39.89%	-29.46%	68.01%	-	-
Horiz. %	83.60%	160.88%	59.66%	71.24%	118.52%	168.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,123	30,522	11,114	13,265	22,069	31,284	18,620	-1.38%
YoY %	-43.90%	174.63%	-16.22%	-39.89%	-29.46%	68.01%	-	-
Horiz. %	91.96%	163.92%	59.69%	71.24%	118.52%	168.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.19%	21.00%	40.35%	31.85%	22.77%	27.78%	39.89%	-
YoY %	43.76%	-47.96%	26.69%	39.88%	-18.03%	-30.36%	-	-
Horiz. %	75.68%	52.64%	101.15%	79.84%	57.08%	69.64%	100.00%	-
Total Cost	503,451	480,595	417,392	268,503	282,240	336,065	279,826	10.27%
YoY %	4.76%	15.14%	55.45%	-4.87%	-16.02%	20.10%	-	-
Horiz. %	179.92%	171.75%	149.16%	95.95%	100.86%	120.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,725	264,602	240,617	227,589	223,852	204,123	178,133	8.37%
YoY %	9.12%	9.97%	5.72%	1.67%	9.67%	14.59%	-	-
Horiz. %	162.08%	148.54%	135.08%	127.76%	125.67%	114.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	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 %	36.71%	16.28%	36.44%	28.73%	39.29%	20.01%	12.36%	-
YoY %	125.49%	-55.32%	26.84%	-26.88%	96.35%	61.89%	-	-
Horiz. %	297.01%	131.72%	294.82%	232.44%	317.88%	161.89%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	288,725	264,602	240,617	227,589	223,852	204,123	178,133	8.37%
YoY %	9.12%	9.97%	5.72%	1.67%	9.67%	14.59%	-	-
Horiz. %	162.08%	148.54%	135.08%	127.76%	125.67%	114.59%	100.00%	-
NOSH	135,551	124,226	125,321	122,360	126,470	123,711	124,568	1.41%
YoY %	9.12%	-0.87%	2.42%	-3.25%	2.23%	-0.69%	-	-
Horiz. %	108.82%	99.73%	100.60%	98.23%	101.53%	99.31%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	3.00%	5.87%	2.59%	4.71%	7.25%	8.52%	6.24%	-
YoY %	-48.89%	126.64%	-45.01%	-35.03%	-14.91%	36.54%	-	-
Horiz. %	48.08%	94.07%	41.51%	75.48%	116.19%	136.54%	100.00%	-
ROE	5.93%	11.54%	4.62%	5.83%	9.86%	15.33%	10.45%	-
YoY %	-48.61%	149.78%	-20.75%	-40.87%	-35.68%	46.70%	-	-
Horiz. %	56.75%	110.43%	44.21%	55.79%	94.35%	146.70%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	382.89	410.98	341.92	230.28	240.62	296.94	239.58	8.12%
YoY %	-6.83%	20.20%	48.48%	-4.30%	-18.97%	23.94%	-	-
Horiz. %	159.82%	171.54%	142.72%	96.12%	100.43%	123.94%	100.00%	-
EPS	12.63	24.57	8.87	10.84	17.45	25.29	14.95	-2.76%
YoY %	-48.60%	177.00%	-18.17%	-37.88%	-31.00%	69.16%	-	-
Horiz. %	84.48%	164.35%	59.33%	72.51%	116.72%	169.16%	100.00%	-
DPS	4.64	4.00	3.23	3.11	6.86	5.00	1.85	16.54%
YoY %	16.00%	23.84%	3.86%	-54.66%	37.20%	170.27%	-	-
Horiz. %	250.81%	216.22%	174.59%	168.11%	370.81%	270.27%	100.00%	-
NAPS	2.13	2.13	1.92	1.86	1.77	1.65	1.43	6.85%
YoY %	0.00%	10.94%	3.23%	5.08%	7.27%	15.38%	-	-
Horiz. %	148.95%	148.95%	134.27%	130.07%	123.78%	115.38%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 122,360
RPS	293.36	288.57	242.20	159.26	172.00	207.63	168.69	9.65%
YoY %	1.66%	19.15%	52.08%	-7.41%	-17.16%	23.08%	-	-
Horiz. %	173.90%	171.07%	143.58%	94.41%	101.96%	123.08%	100.00%	-
EPS	9.68	17.25	6.28	7.50	12.47	17.68	10.52	-1.37%
YoY %	-43.88%	174.68%	-16.27%	-39.86%	-29.47%	68.06%	-	-
Horiz. %	92.02%	163.97%	59.70%	71.29%	118.54%	168.06%	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	1.6319	1.4956	1.36	1.2864	1.2653	1.1538	1.0069	8.37%
YoY %	9.11%	9.97%	5.72%	1.67%	9.66%	14.59%	-	-
Horiz. %	162.07%	148.54%	135.07%	127.76%	125.66%	114.59%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	0.81	0.68	0.54	0.56	0.45	0.85	0.73	-
P/RPS	0.21	0.17	0.16	0.24	0.19	0.29	0.30	-5.76%
YoY %	23.53%	6.25%	-33.33%	26.32%	-34.48%	-3.33%	-	-
Horiz. %	70.00%	56.67%	53.33%	80.00%	63.33%	96.67%	100.00%	-
P/EPS	6.41	2.77	6.09	5.17	2.58	3.36	4.88	4.64%
YoY %	131.41%	-54.52%	17.79%	100.39%	-23.21%	-31.15%	-	-
Horiz. %	131.35%	56.76%	124.80%	105.94%	52.87%	68.85%	100.00%	-
EY	15.60	36.13	16.42	19.36	38.78	29.75	20.48	-4.43%
YoY %	-56.82%	120.04%	-15.19%	-50.08%	30.35%	45.26%	-	-
Horiz. %	76.17%	176.42%	80.18%	94.53%	189.36%	145.26%	100.00%	-
DY	5.73	5.88	5.98	5.56	15.24	5.88	2.53	14.58%
YoY %	-2.55%	-1.67%	7.55%	-63.52%	159.18%	132.41%	-	-
Horiz. %	226.48%	232.41%	236.36%	219.76%	602.37%	232.41%	100.00%	-
P/NAPS	0.38	0.32	0.28	0.30	0.25	0.52	0.51	-4.78%
YoY %	18.75%	14.29%	-6.67%	20.00%	-51.92%	1.96%	-	-
Horiz. %	74.51%	62.75%	54.90%	58.82%	49.02%	101.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/12	29/11/11	25/11/10	19/11/09	24/11/08	26/11/07	20/11/06	-
Price	0.89	0.47	0.55	0.59	0.40	0.89	0.79	-
P/RPS	0.23	0.11	0.16	0.26	0.17	0.30	0.33	-5.83%
YoY %	109.09%	-31.25%	-38.46%	52.94%	-43.33%	-9.09%	-	-
Horiz. %	69.70%	33.33%	48.48%	78.79%	51.52%	90.91%	100.00%	-
P/EPS	7.05	1.91	6.20	5.44	2.29	3.52	5.29	4.89%
YoY %	269.11%	-69.19%	13.97%	137.55%	-34.94%	-33.46%	-	-
Horiz. %	133.27%	36.11%	117.20%	102.84%	43.29%	66.54%	100.00%	-
EY	14.19	52.28	16.12	18.37	43.62	28.41	18.92	-4.67%
YoY %	-72.86%	224.32%	-12.25%	-57.89%	53.54%	50.16%	-	-
Horiz. %	75.00%	276.32%	85.20%	97.09%	230.55%	150.16%	100.00%	-
DY	5.21	8.51	5.88	5.28	17.14	5.62	2.34	14.25%
YoY %	-38.78%	44.73%	11.36%	-69.19%	204.98%	140.17%	-	-
Horiz. %	222.65%	363.68%	251.28%	225.64%	732.48%	240.17%	100.00%	-
P/NAPS	0.42	0.22	0.29	0.32	0.23	0.54	0.55	-4.39%
YoY %	90.91%	-24.14%	-9.38%	39.13%	-57.41%	-1.82%	-	-
Horiz. %	76.36%	40.00%	52.73%	58.18%	41.82%	98.18%	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