[CRESBLD] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[CRESBLD] CREST BUILDER HOLDINGS BHD

Announcement Date

22-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 15.72%

YoY- 1360.88%

Quarter Report

CRESBLD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	288,407	515,217	608,646	460,574	246,505	268,449	211,291	5.31%
YoY %	-44.02%	-15.35%	32.15%	86.84%	-8.17%	27.05%	-	-
Horiz. %	136.50%	243.84%	288.06%	217.98%	116.67%	127.05%	100.00%	-
PBT	-13,983	48,190	90,342	41,817	4,873	34,706	54,188	-
YoY %	-129.02%	-46.66%	116.04%	758.14%	-85.96%	-35.95%	-	-
Horiz. %	-25.80%	88.93%	166.72%	77.17%	8.99%	64.05%	100.00%	-
Tax	-1,052	-12,529	-27,869	-18,290	-4,072	-10,094	-17,289	-37.25%
YoY %	91.60%	55.04%	-52.37%	-349.17%	59.66%	41.62%	-	-
Horiz. %	6.08%	72.47%	161.19%	105.79%	23.55%	58.38%	100.00%	-
NP	-15,035	35,661	62,473	23,527	801	24,612	36,899	-
YoY %	-142.16%	-42.92%	165.54%	2,837.20%	-96.75%	-33.30%	-	-
Horiz. %	-40.75%	96.64%	169.31%	63.76%	2.17%	66.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,442	34,190	61,185	22,015	-1,746	32,955	18,998	-
YoY %	-139.32%	-44.12%	177.92%	1,360.88%	-105.30%	73.47%	-	-
Horiz. %	-70.75%	179.97%	322.06%	115.88%	-9.19%	173.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	26.00%	30.85%	43.74%	83.56%	29.08%	31.91%	-
YoY %	-	-15.72%	-29.47%	-47.65%	187.35%	-8.87%	-	-
Horiz. %	-	81.48%	96.68%	137.07%	261.86%	91.13%	100.00%	-
Total Cost	303,442	479,556	546,173	437,047	245,704	243,837	174,392	9.66%
YoY %	-36.72%	-12.20%	24.97%	77.88%	0.77%	39.82%	-	-
Horiz. %	174.00%	274.99%	313.19%	250.61%	140.89%	139.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	476,594	493,045	471,855	416,488	399,016	330,147	376,788	3.99%
YoY %	-3.34%	4.49%	13.29%	4.38%	20.86%	-12.38%	-	-
Horiz. %	126.49%	130.85%	125.23%	110.54%	105.90%	87.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	5,776	7,645	6,827	6,820	7,085	6,174	5,992	-0.60%
YoY %	-24.45%	11.98%	0.10%	-3.74%	14.76%	3.04%	-	-
Horiz. %	96.40%	127.59%	113.94%	113.82%	118.24%	103.04%	100.00%	-
Div Payout %	0.00%	22.36%	11.16%	30.98%	0.00%	18.73%	31.54%	-
YoY %	0.00%	100.36%	-63.98%	0.00%	0.00%	-40.62%	-	-
Horiz. %	0.00%	70.89%	35.38%	98.22%	0.00%	59.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	476,594	493,045	471,855	416,488	399,016	330,147	376,788	3.99%
YoY %	-3.34%	4.49%	13.29%	4.38%	20.86%	-12.38%	-	-
Horiz. %	126.49%	130.85%	125.23%	110.54%	105.90%	87.62%	100.00%	-
NOSH	176,921	176,921	176,921	176,921	176,921	165,073	167,461	0.91%
YoY %	0.00%	0.00%	0.00%	0.00%	7.18%	-1.43%	-	-
Horiz. %	105.65%	105.65%	105.65%	105.65%	105.65%	98.57%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	-5.21%	6.92%	10.26%	5.11%	0.32%	9.17%	17.46%	-
YoY %	-175.29%	-32.55%	100.78%	1,496.88%	-96.51%	-47.48%	-	-
Horiz. %	-29.84%	39.63%	58.76%	29.27%	1.83%	52.52%	100.00%	-
ROE	-2.82%	6.93%	12.97%	5.29%	-0.44%	9.98%	5.04%	-
YoY %	-140.69%	-46.57%	145.18%	1,302.27%	-104.41%	98.02%	-	-
Horiz. %	-55.95%	137.50%	257.34%	104.96%	-8.73%	198.02%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	177.91	308.27	356.01	269.83	144.56	162.62	126.17	5.88%
YoY %	-42.29%	-13.41%	31.94%	86.66%	-11.11%	28.89%	-	-
Horiz. %	141.01%	244.33%	282.17%	213.86%	114.58%	128.89%	100.00%	-
EPS	-8.29	20.46	35.79	12.90	-1.02	19.96	11.34	-
YoY %	-140.52%	-42.83%	177.44%	1,364.71%	-105.11%	76.01%	-	-
Horiz. %	-73.10%	180.42%	315.61%	113.76%	-8.99%	176.01%	100.00%	-
DPS	3.50	4.50	4.00	4.00	4.16	3.75	3.58	-0.37%
YoY %	-22.22%	12.50%	0.00%	-3.85%	10.93%	4.75%	-	-
Horiz. %	97.77%	125.70%	111.73%	111.73%	116.20%	104.75%	100.00%	-
NAPS	2.94	2.95	2.76	2.44	2.34	2.00	2.25	4.55%
YoY %	-0.34%	6.88%	13.11%	4.27%	17.00%	-11.11%	-	-
Horiz. %	130.67%	131.11%	122.67%	108.44%	104.00%	88.89%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 176,921
RPS	163.01	291.21	344.02	260.33	139.33	151.73	119.43	5.31%
YoY %	-44.02%	-15.35%	32.15%	86.84%	-8.17%	27.05%	-	-
Horiz. %	136.49%	243.83%	288.05%	217.98%	116.66%	127.05%	100.00%	-
EPS	-7.60	19.32	34.58	12.44	-0.99	18.63	10.74	-
YoY %	-139.34%	-44.13%	177.97%	1,356.57%	-105.31%	73.46%	-	-
Horiz. %	-70.76%	179.89%	321.97%	115.83%	-9.22%	173.46%	100.00%	-
DPS	3.26	4.32	3.86	3.86	4.01	3.49	3.39	-0.64%
YoY %	-24.54%	11.92%	0.00%	-3.74%	14.90%	2.95%	-	-
Horiz. %	96.17%	127.43%	113.86%	113.86%	118.29%	102.95%	100.00%	-
NAPS	2.6938	2.7868	2.667	2.3541	2.2553	1.8661	2.1297	3.99%
YoY %	-3.34%	4.49%	13.29%	4.38%	20.86%	-12.38%	-	-
Horiz. %	126.49%	130.85%	125.23%	110.54%	105.90%	87.62%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	0.745	0.965	0.885	1.05	0.88	0.98	1.49	-
P/RPS	0.42	0.31	0.25	0.39	0.61	0.60	1.18	-15.80%
YoY %	35.48%	24.00%	-35.90%	-36.07%	1.67%	-49.15%	-	-
Horiz. %	35.59%	26.27%	21.19%	33.05%	51.69%	50.85%	100.00%	-
P/EPS	-8.98	4.72	2.47	8.14	-85.94	4.91	13.13	-
YoY %	-290.25%	91.09%	-69.66%	109.47%	-1,850.31%	-62.60%	-	-
Horiz. %	-68.39%	35.95%	18.81%	62.00%	-654.53%	37.40%	100.00%	-
EY	-11.13	21.20	40.44	12.28	-1.16	20.37	7.61	-
YoY %	-152.50%	-47.58%	229.32%	1,158.62%	-105.69%	167.67%	-	-
Horiz. %	-146.25%	278.58%	531.41%	161.37%	-15.24%	267.67%	100.00%	-
DY	4.70	4.66	4.52	3.81	4.72	3.83	2.40	11.84%
YoY %	0.86%	3.10%	18.64%	-19.28%	23.24%	59.58%	-	-
Horiz. %	195.83%	194.17%	188.33%	158.75%	196.67%	159.58%	100.00%	-
P/NAPS	0.25	0.33	0.32	0.43	0.38	0.49	0.66	-14.92%
YoY %	-24.24%	3.12%	-25.58%	13.16%	-22.45%	-25.76%	-	-
Horiz. %	37.88%	50.00%	48.48%	65.15%	57.58%	74.24%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	20/11/19	21/11/18	22/11/17	23/11/16	25/11/15	03/12/14	-
Price	0.71	0.945	1.07	1.05	0.91	1.00	1.26	-
P/RPS	0.40	0.31	0.30	0.39	0.63	0.61	1.00	-14.15%
YoY %	29.03%	3.33%	-23.08%	-38.10%	3.28%	-39.00%	-	-
Horiz. %	40.00%	31.00%	30.00%	39.00%	63.00%	61.00%	100.00%	-
P/EPS	-8.56	4.62	2.99	8.14	-88.87	5.01	11.11	-
YoY %	-285.28%	54.52%	-63.27%	109.16%	-1,873.85%	-54.91%	-	-
Horiz. %	-77.05%	41.58%	26.91%	73.27%	-799.91%	45.09%	100.00%	-
EY	-11.68	21.65	33.45	12.28	-1.13	19.96	9.00	-
YoY %	-153.95%	-35.28%	172.39%	1,186.73%	-105.66%	121.78%	-	-
Horiz. %	-129.78%	240.56%	371.67%	136.44%	-12.56%	221.78%	100.00%	-
DY	4.93	4.76	3.74	3.81	4.57	3.75	2.84	9.61%
YoY %	3.57%	27.27%	-1.84%	-16.63%	21.87%	32.04%	-	-
Horiz. %	173.59%	167.61%	131.69%	134.15%	160.92%	132.04%	100.00%	-
P/NAPS	0.24	0.32	0.39	0.43	0.39	0.50	0.56	-13.15%
YoY %	-25.00%	-17.95%	-9.30%	10.26%	-22.00%	-10.71%	-	-
Horiz. %	42.86%	57.14%	69.64%	76.79%	69.64%	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