[CRESBLD] YoY TTM Result on 31-Dec-2006 [#4]

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
TTM Result
Revenue	329,564	270,275	365,766	318,266	253,006	266,291	194,074	9.21%
YoY %	21.94%	-26.11%	14.92%	25.79%	-4.99%	37.21%	-	-
Horiz. %	169.81%	139.26%	188.47%	163.99%	130.37%	137.21%	100.00%	-
PBT	17,566	18,607	52,810	31,460	20,194	25,293	26,220	-6.45%
YoY %	-5.59%	-64.77%	67.86%	55.79%	-20.16%	-3.54%	-	-
Horiz. %	66.99%	70.96%	201.41%	119.98%	77.02%	96.46%	100.00%	-
Tax	-6,578	-6,264	-12,617	-11,426	-8,454	-9,029	-11,022	-8.23%
YoY %	-5.01%	50.35%	-10.42%	-35.15%	6.37%	18.08%	-	-
Horiz. %	59.68%	56.83%	114.47%	103.67%	76.70%	81.92%	100.00%	-
NP	10,988	12,343	40,193	20,034	11,740	16,264	15,198	-5.25%
YoY %	-10.98%	-69.29%	100.62%	70.65%	-27.82%	7.01%	-	-
Horiz. %	72.30%	81.21%	264.46%	131.82%	77.25%	107.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,988	12,343	40,193	20,034	11,740	16,238	17,210	-7.19%
YoY %	-10.98%	-69.29%	100.62%	70.65%	-27.70%	-5.65%	-	-
Horiz. %	63.85%	71.72%	233.54%	116.41%	68.22%	94.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.45%	33.66%	23.89%	36.32%	41.86%	35.70%	42.04%	-
YoY %	11.26%	40.90%	-34.22%	-13.23%	17.25%	-15.08%	-	-
Horiz. %	89.08%	80.07%	56.83%	86.39%	99.57%	84.92%	100.00%	-
Total Cost	318,576	257,932	325,573	298,232	241,266	250,027	178,876	10.08%
YoY %	23.51%	-20.78%	9.17%	23.61%	-3.50%	39.78%	-	-
Horiz. %	178.10%	144.20%	182.01%	166.73%	134.88%	139.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,999	127,047	247,756	125,212	115,045	75,379	52,560	17.00%
YoY %	6.26%	-48.72%	97.87%	8.84%	52.62%	43.42%	-	-
Horiz. %	256.85%	241.72%	471.38%	238.23%	218.88%	143.42%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Dividend
Div	4,049	3,811	8,671	6,260	4,549	4,545	2,068	11.83%
YoY %	6.25%	-56.05%	38.51%	37.61%	0.09%	119.78%	-	-
Horiz. %	195.79%	184.28%	419.29%	302.71%	219.97%	219.78%	100.00%	-
Div Payout %	36.86%	30.88%	21.57%	31.25%	38.75%	27.99%	12.02%	-
YoY %	19.37%	43.16%	-30.98%	-19.35%	38.44%	132.86%	-	-
Horiz. %	306.66%	256.91%	179.45%	259.98%	322.38%	232.86%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Equity
Net Worth	134,999	127,047	247,756	125,212	115,045	75,379	52,560	17.00%
YoY %	6.26%	-48.72%	97.87%	8.84%	52.62%	43.42%	-	-
Horiz. %	256.85%	241.72%	471.38%	238.23%	218.88%	143.42%	100.00%	-
NOSH	134,999	127,047	123,878	125,212	115,045	113,642	103,404	4.53%
YoY %	6.26%	2.56%	-1.07%	8.84%	1.23%	9.90%	-	-
Horiz. %	130.55%	122.86%	119.80%	121.09%	111.26%	109.90%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Ratio Analysis
NP Margin	3.33%	4.57%	10.99%	6.29%	4.64%	6.11%	7.83%	-
YoY %	-27.13%	-58.42%	74.72%	35.56%	-24.06%	-21.97%	-	-
Horiz. %	42.53%	58.37%	140.36%	80.33%	59.26%	78.03%	100.00%	-
ROE	8.14%	9.72%	16.22%	16.00%	10.20%	21.54%	32.74%	-
YoY %	-16.26%	-40.07%	1.37%	56.86%	-52.65%	-34.21%	-	-
Horiz. %	24.86%	29.69%	49.54%	48.87%	31.15%	65.79%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Per Share
RPS	244.12	212.74	295.26	254.18	219.92	234.32	187.68	4.47%
YoY %	14.75%	-27.95%	16.16%	15.58%	-6.15%	24.85%	-	-
Horiz. %	130.07%	113.35%	157.32%	135.43%	117.18%	124.85%	100.00%	-
EPS	8.14	9.72	32.45	16.00	10.20	14.29	16.64	-11.22%
YoY %	-16.26%	-70.05%	102.81%	56.86%	-28.62%	-14.12%	-	-
Horiz. %	48.92%	58.41%	195.01%	96.15%	61.30%	85.88%	100.00%	-
DPS	3.00	3.00	7.00	5.00	3.95	4.00	2.00	6.98%
YoY %	0.00%	-57.14%	40.00%	26.58%	-1.25%	100.00%	-	-
Horiz. %	150.00%	150.00%	350.00%	250.00%	197.50%	200.00%	100.00%	-
NAPS	1.00	1.00	2.00	1.00	1.00	0.6633	0.5083	11.92%
YoY %	0.00%	-50.00%	100.00%	0.00%	50.76%	30.49%	-	-
Horiz. %	196.73%	196.73%	393.47%	196.73%	196.73%	130.49%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 125,212
RPS	186.28	152.77	206.74	179.89	143.00	150.51	109.69	9.21%
YoY %	21.93%	-26.11%	14.93%	25.80%	-4.99%	37.21%	-	-
Horiz. %	169.82%	139.27%	188.48%	164.00%	130.37%	137.21%	100.00%	-
EPS	6.21	6.98	22.72	11.32	6.64	9.18	9.73	-7.20%
YoY %	-11.03%	-69.28%	100.71%	70.48%	-27.67%	-5.65%	-	-
Horiz. %	63.82%	71.74%	233.50%	116.34%	68.24%	94.35%	100.00%	-
DPS	2.29	2.15	4.90	3.54	2.57	2.57	1.17	11.83%
YoY %	6.51%	-56.12%	38.42%	37.74%	0.00%	119.66%	-	-
Horiz. %	195.73%	183.76%	418.80%	302.56%	219.66%	219.66%	100.00%	-
NAPS	0.763	0.7181	1.4004	0.7077	0.6503	0.4261	0.2971	17.00%
YoY %	6.25%	-48.72%	97.88%	8.83%	52.62%	43.42%	-	-
Horiz. %	256.82%	241.70%	471.36%	238.20%	218.88%	143.42%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	31/12/03	-
Price	0.60	0.33	0.98	0.78	0.62	0.66	1.07	-
P/RPS	0.25	0.16	0.33	0.31	0.28	0.28	0.57	-12.82%
YoY %	56.25%	-51.52%	6.45%	10.71%	0.00%	-50.88%	-	-
Horiz. %	43.86%	28.07%	57.89%	54.39%	49.12%	49.12%	100.00%	-
P/EPS	7.37	3.40	3.02	4.87	6.08	4.62	6.43	2.29%
YoY %	116.76%	12.58%	-37.99%	-19.90%	31.60%	-28.15%	-	-
Horiz. %	114.62%	52.88%	46.97%	75.74%	94.56%	71.85%	100.00%	-
EY	13.57	29.44	33.11	20.51	16.46	21.65	15.55	-2.24%
YoY %	-53.91%	-11.08%	61.43%	24.61%	-23.97%	39.23%	-	-
Horiz. %	87.27%	189.32%	212.93%	131.90%	105.85%	139.23%	100.00%	-
DY	5.00	9.09	7.14	6.41	6.38	6.06	1.87	17.79%
YoY %	-44.99%	27.31%	11.39%	0.47%	5.28%	224.06%	-	-
Horiz. %	267.38%	486.10%	381.82%	342.78%	341.18%	324.06%	100.00%	-
P/NAPS	0.60	0.33	0.49	0.78	0.62	1.00	2.11	-18.89%
YoY %	81.82%	-32.65%	-37.18%	25.81%	-38.00%	-52.61%	-	-
Horiz. %	28.44%	15.64%	23.22%	36.97%	29.38%	47.39%	100.00%	-

	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	23/02/09	26/02/08	26/02/07	27/02/06	28/02/05	24/02/04	-
Price	0.61	0.42	0.88	0.88	0.70	1.11	1.15	-
P/RPS	0.25	0.20	0.30	0.35	0.32	0.47	0.61	-13.80%
YoY %	25.00%	-33.33%	-14.29%	9.38%	-31.91%	-22.95%	-	-
Horiz. %	40.98%	32.79%	49.18%	57.38%	52.46%	77.05%	100.00%	-
P/EPS	7.49	4.32	2.71	5.50	6.86	7.77	6.91	1.35%
YoY %	73.38%	59.41%	-50.73%	-19.83%	-11.71%	12.45%	-	-
Horiz. %	108.39%	62.52%	39.22%	79.59%	99.28%	112.45%	100.00%	-
EY	13.34	23.13	36.87	18.18	14.58	12.87	14.47	-1.34%
YoY %	-42.33%	-37.27%	102.81%	24.69%	13.29%	-11.06%	-	-
Horiz. %	92.19%	159.85%	254.80%	125.64%	100.76%	88.94%	100.00%	-
DY	4.92	7.14	7.95	5.68	5.65	3.60	1.74	18.89%
YoY %	-31.09%	-10.19%	39.96%	0.53%	56.94%	106.90%	-	-
Horiz. %	282.76%	410.34%	456.90%	326.44%	324.71%	206.90%	100.00%	-
P/NAPS	0.61	0.42	0.44	0.88	0.70	1.67	2.26	-19.59%
YoY %	45.24%	-4.55%	-50.00%	25.71%	-58.08%	-26.11%	-	-
Horiz. %	26.99%	18.58%	19.47%	38.94%	30.97%	73.89%	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