[CRESBLD] YoY TTM Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
TTM Result
Revenue	460,079	329,564	270,275	365,766	318,266	253,006	266,291	9.53%
YoY %	39.60%	21.94%	-26.11%	14.92%	25.79%	-4.99%	-	-
Horiz. %	172.77%	123.76%	101.50%	137.36%	119.52%	95.01%	100.00%	-
PBT	20,122	17,566	18,607	52,810	31,460	20,194	25,293	-3.73%
YoY %	14.55%	-5.59%	-64.77%	67.86%	55.79%	-20.16%	-	-
Horiz. %	79.56%	69.45%	73.57%	208.79%	124.38%	79.84%	100.00%	-
Tax	-6,207	-6,578	-6,264	-12,617	-11,426	-8,454	-9,029	-6.05%
YoY %	5.64%	-5.01%	50.35%	-10.42%	-35.15%	6.37%	-	-
Horiz. %	68.75%	72.85%	69.38%	139.74%	126.55%	93.63%	100.00%	-
NP	13,915	10,988	12,343	40,193	20,034	11,740	16,264	-2.56%
YoY %	26.64%	-10.98%	-69.29%	100.62%	70.65%	-27.82%	-	-
Horiz. %	85.56%	67.56%	75.89%	247.13%	123.18%	72.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,940	10,988	12,343	40,193	20,034	11,740	16,238	-2.50%
YoY %	26.87%	-10.98%	-69.29%	100.62%	70.65%	-27.70%	-	-
Horiz. %	85.85%	67.67%	76.01%	247.52%	123.38%	72.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.85%	37.45%	33.66%	23.89%	36.32%	41.86%	35.70%	-
YoY %	-17.62%	11.26%	40.90%	-34.22%	-13.23%	17.25%	-	-
Horiz. %	86.41%	104.90%	94.29%	66.92%	101.74%	117.25%	100.00%	-
Total Cost	446,164	318,576	257,932	325,573	298,232	241,266	250,027	10.12%
YoY %	40.05%	23.51%	-20.78%	9.17%	23.61%	-3.50%	-	-
Horiz. %	178.45%	127.42%	103.16%	130.22%	119.28%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	241,007	134,999	127,047	247,756	125,212	115,045	75,379	21.36%
YoY %	78.53%	6.26%	-48.72%	97.87%	8.84%	52.62%	-	-
Horiz. %	319.73%	179.09%	168.54%	328.68%	166.11%	152.62%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	4,969	4,049	3,811	8,671	6,260	4,549	4,545	1.49%
YoY %	22.72%	6.25%	-56.05%	38.51%	37.61%	0.09%	-	-
Horiz. %	109.33%	89.09%	83.85%	190.78%	137.73%	100.09%	100.00%	-
Div Payout %	35.65%	36.86%	30.88%	21.57%	31.25%	38.75%	27.99%	-
YoY %	-3.28%	19.37%	43.16%	-30.98%	-19.35%	38.44%	-	-
Horiz. %	127.37%	131.69%	110.33%	77.06%	111.65%	138.44%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	241,007	134,999	127,047	247,756	125,212	115,045	75,379	21.36%
YoY %	78.53%	6.26%	-48.72%	97.87%	8.84%	52.62%	-	-
Horiz. %	319.73%	179.09%	168.54%	328.68%	166.11%	152.62%	100.00%	-
NOSH	124,230	134,999	127,047	123,878	125,212	115,045	113,642	1.49%
YoY %	-7.98%	6.26%	2.56%	-1.07%	8.84%	1.23%	-	-
Horiz. %	109.32%	118.79%	111.80%	109.01%	110.18%	101.23%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	3.02%	3.33%	4.57%	10.99%	6.29%	4.64%	6.11%	-
YoY %	-9.31%	-27.13%	-58.42%	74.72%	35.56%	-24.06%	-	-
Horiz. %	49.43%	54.50%	74.80%	179.87%	102.95%	75.94%	100.00%	-
ROE	5.78%	8.14%	9.72%	16.22%	16.00%	10.20%	21.54%	-
YoY %	-28.99%	-16.26%	-40.07%	1.37%	56.86%	-52.65%	-	-
Horiz. %	26.83%	37.79%	45.13%	75.30%	74.28%	47.35%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	370.34	244.12	212.74	295.26	254.18	219.92	234.32	7.92%
YoY %	51.70%	14.75%	-27.95%	16.16%	15.58%	-6.15%	-	-
Horiz. %	158.05%	104.18%	90.79%	126.01%	108.48%	93.85%	100.00%	-
EPS	11.22	8.14	9.72	32.45	16.00	10.20	14.29	-3.94%
YoY %	37.84%	-16.26%	-70.05%	102.81%	56.86%	-28.62%	-	-
Horiz. %	78.52%	56.96%	68.02%	227.08%	111.97%	71.38%	100.00%	-
DPS	4.00	3.00	3.00	7.00	5.00	3.95	4.00	0.00%
YoY %	33.33%	0.00%	-57.14%	40.00%	26.58%	-1.25%	-	-
Horiz. %	100.00%	75.00%	75.00%	175.00%	125.00%	98.75%	100.00%	-
NAPS	1.94	1.00	1.00	2.00	1.00	1.00	0.6633	19.57%
YoY %	94.00%	0.00%	-50.00%	100.00%	0.00%	50.76%	-	-
Horiz. %	292.48%	150.76%	150.76%	301.52%	150.76%	150.76%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 123,878
RPS	260.05	186.28	152.77	206.74	179.89	143.00	150.51	9.53%
YoY %	39.60%	21.93%	-26.11%	14.93%	25.80%	-4.99%	-	-
Horiz. %	172.78%	123.77%	101.50%	137.36%	119.52%	95.01%	100.00%	-
EPS	7.88	6.21	6.98	22.72	11.32	6.64	9.18	-2.51%
YoY %	26.89%	-11.03%	-69.28%	100.71%	70.48%	-27.67%	-	-
Horiz. %	85.84%	67.65%	76.03%	247.49%	123.31%	72.33%	100.00%	-
DPS	2.81	2.29	2.15	4.90	3.54	2.57	2.57	1.49%
YoY %	22.71%	6.51%	-56.12%	38.42%	37.74%	0.00%	-	-
Horiz. %	109.34%	89.11%	83.66%	190.66%	137.74%	100.00%	100.00%	-
NAPS	1.3622	0.763	0.7181	1.4004	0.7077	0.6503	0.4261	21.36%
YoY %	78.53%	6.25%	-48.72%	97.88%	8.83%	52.62%	-	-
Horiz. %	319.69%	179.07%	168.53%	328.66%	166.09%	152.62%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	0.53	0.60	0.33	0.98	0.78	0.62	0.66	-
P/RPS	0.14	0.25	0.16	0.33	0.31	0.28	0.28	-10.90%
YoY %	-44.00%	56.25%	-51.52%	6.45%	10.71%	0.00%	-	-
Horiz. %	50.00%	89.29%	57.14%	117.86%	110.71%	100.00%	100.00%	-
P/EPS	4.72	7.37	3.40	3.02	4.87	6.08	4.62	0.35%
YoY %	-35.96%	116.76%	12.58%	-37.99%	-19.90%	31.60%	-	-
Horiz. %	102.16%	159.52%	73.59%	65.37%	105.41%	131.60%	100.00%	-
EY	21.17	13.57	29.44	33.11	20.51	16.46	21.65	-0.37%
YoY %	56.01%	-53.91%	-11.08%	61.43%	24.61%	-23.97%	-	-
Horiz. %	97.78%	62.68%	135.98%	152.93%	94.73%	76.03%	100.00%	-
DY	7.55	5.00	9.09	7.14	6.41	6.38	6.06	3.73%
YoY %	51.00%	-44.99%	27.31%	11.39%	0.47%	5.28%	-	-
Horiz. %	124.59%	82.51%	150.00%	117.82%	105.78%	105.28%	100.00%	-
P/NAPS	0.27	0.60	0.33	0.49	0.78	0.62	1.00	-19.59%
YoY %	-55.00%	81.82%	-32.65%	-37.18%	25.81%	-38.00%	-	-
Horiz. %	27.00%	60.00%	33.00%	49.00%	78.00%	62.00%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	24/02/10	23/02/09	26/02/08	26/02/07	27/02/06	28/02/05	-
Price	0.55	0.61	0.42	0.88	0.88	0.70	1.11	-
P/RPS	0.15	0.25	0.20	0.30	0.35	0.32	0.47	-17.32%
YoY %	-40.00%	25.00%	-33.33%	-14.29%	9.38%	-31.91%	-	-
Horiz. %	31.91%	53.19%	42.55%	63.83%	74.47%	68.09%	100.00%	-
P/EPS	4.90	7.49	4.32	2.71	5.50	6.86	7.77	-7.39%
YoY %	-34.58%	73.38%	59.41%	-50.73%	-19.83%	-11.71%	-	-
Horiz. %	63.06%	96.40%	55.60%	34.88%	70.79%	88.29%	100.00%	-
EY	20.40	13.34	23.13	36.87	18.18	14.58	12.87	7.97%
YoY %	52.92%	-42.33%	-37.27%	102.81%	24.69%	13.29%	-	-
Horiz. %	158.51%	103.65%	179.72%	286.48%	141.26%	113.29%	100.00%	-
DY	7.27	4.92	7.14	7.95	5.68	5.65	3.60	12.42%
YoY %	47.76%	-31.09%	-10.19%	39.96%	0.53%	56.94%	-	-
Horiz. %	201.94%	136.67%	198.33%	220.83%	157.78%	156.94%	100.00%	-
P/NAPS	0.28	0.61	0.42	0.44	0.88	0.70	1.67	-25.73%
YoY %	-54.10%	45.24%	-4.55%	-50.00%	25.71%	-58.08%	-	-
Horiz. %	16.77%	36.53%	25.15%	26.35%	52.69%	41.92%	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