[CRESBLD] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -17.17%
YoY- -10.98%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 530,459 499,849 460,079 329,564 270,275 365,766 318,266 8.87%
PBT 37,364 37,350 20,122 17,566 18,607 52,810 31,460 2.90%
Tax -7,483 -7,935 -6,207 -6,578 -6,264 -12,617 -11,426 -6.80%
NP 29,881 29,415 13,915 10,988 12,343 40,193 20,034 6.88%
-
NP to SH 30,236 30,948 13,940 10,988 12,343 40,193 20,034 7.09%
-
Tax Rate 20.03% 21.24% 30.85% 37.45% 33.66% 23.89% 36.32% -
Total Cost 500,578 470,434 446,164 318,576 257,932 325,573 298,232 9.00%
-
Net Worth 272,061 270,306 241,007 134,999 127,047 247,756 125,212 13.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,801 6,286 4,969 4,049 3,811 8,671 6,260 1.38%
Div Payout % 22.49% 20.31% 35.65% 36.86% 30.88% 21.57% 31.25% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 272,061 270,306 241,007 134,999 127,047 247,756 125,212 13.79%
NOSH 136,030 125,724 124,230 134,999 127,047 123,878 125,212 1.38%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.63% 5.88% 3.02% 3.33% 4.57% 10.99% 6.29% -
ROE 11.11% 11.45% 5.78% 8.14% 9.72% 16.22% 16.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 389.96 397.58 370.34 244.12 212.74 295.26 254.18 7.38%
EPS 22.23 24.62 11.22 8.14 9.72 32.45 16.00 5.62%
DPS 5.00 5.00 4.00 3.00 3.00 7.00 5.00 0.00%
NAPS 2.00 2.15 1.94 1.00 1.00 2.00 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 134,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 299.83 282.53 260.05 186.28 152.77 206.74 179.89 8.87%
EPS 17.09 17.49 7.88 6.21 6.98 22.72 11.32 7.09%
DPS 3.84 3.55 2.81 2.29 2.15 4.90 3.54 1.36%
NAPS 1.5378 1.5278 1.3622 0.763 0.7181 1.4004 0.7077 13.79%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.87 0.50 0.53 0.60 0.33 0.98 0.78 -
P/RPS 0.22 0.13 0.14 0.25 0.16 0.33 0.31 -5.55%
P/EPS 3.91 2.03 4.72 7.37 3.40 3.02 4.87 -3.58%
EY 25.55 49.23 21.17 13.57 29.44 33.11 20.51 3.72%
DY 5.75 10.00 7.55 5.00 9.09 7.14 6.41 -1.79%
P/NAPS 0.44 0.23 0.27 0.60 0.33 0.49 0.78 -9.09%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 28/02/11 24/02/10 23/02/09 26/02/08 26/02/07 -
Price 0.755 0.60 0.55 0.61 0.42 0.88 0.88 -
P/RPS 0.19 0.15 0.15 0.25 0.20 0.30 0.35 -9.67%
P/EPS 3.40 2.44 4.90 7.49 4.32 2.71 5.50 -7.69%
EY 29.44 41.03 20.40 13.34 23.13 36.87 18.18 8.35%
DY 6.62 8.33 7.27 4.92 7.14 7.95 5.68 2.58%
P/NAPS 0.38 0.28 0.28 0.61 0.42 0.44 0.88 -13.04%

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
Post a Comment