[CRESBLD] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -9.6%
YoY- 61.29%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 282,197 280,011 207,392 223,404 530,459 499,849 460,079 -7.81%
PBT 25,915 27,079 30,045 61,237 37,364 37,350 20,122 4.30%
Tax -10,927 -15,081 -10,067 -6,300 -7,483 -7,935 -6,207 9.87%
NP 14,988 11,998 19,978 54,937 29,881 29,415 13,915 1.24%
-
NP to SH 13,212 7,970 20,756 48,767 30,236 30,948 13,940 -0.88%
-
Tax Rate 42.16% 55.69% 33.51% 10.29% 20.03% 21.24% 30.85% -
Total Cost 267,209 268,013 187,414 168,467 500,578 470,434 446,164 -8.18%
-
Net Worth 402,427 407,439 386,908 319,590 272,061 270,306 241,007 8.91%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 6,820 7,085 6,174 5,992 6,801 6,286 4,969 5.41%
Div Payout % 51.63% 88.91% 29.75% 12.29% 22.49% 20.31% 35.65% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 402,427 407,439 386,908 319,590 272,061 270,306 241,007 8.91%
NOSH 176,921 176,921 164,641 159,795 136,030 125,724 124,230 6.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.31% 4.28% 9.63% 24.59% 5.63% 5.88% 3.02% -
ROE 3.28% 1.96% 5.36% 15.26% 11.11% 11.45% 5.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 165.49 158.07 125.97 139.81 389.96 397.58 370.34 -12.55%
EPS 7.75 4.50 12.61 30.52 22.23 24.62 11.22 -5.97%
DPS 4.00 4.00 3.75 3.75 5.00 5.00 4.00 0.00%
NAPS 2.36 2.30 2.35 2.00 2.00 2.15 1.94 3.31%
Adjusted Per Share Value based on latest NOSH - 159,795
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 159.50 158.27 117.22 126.27 299.83 282.53 260.05 -7.81%
EPS 7.47 4.50 11.73 27.56 17.09 17.49 7.88 -0.88%
DPS 3.86 4.01 3.49 3.39 3.84 3.55 2.81 5.42%
NAPS 2.2746 2.3029 2.1869 1.8064 1.5378 1.5278 1.3622 8.91%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.91 1.02 1.35 1.56 0.87 0.50 0.53 -
P/RPS 0.55 0.65 1.07 1.12 0.22 0.13 0.14 25.58%
P/EPS 11.74 22.67 10.71 5.11 3.91 2.03 4.72 16.38%
EY 8.51 4.41 9.34 19.56 25.55 49.23 21.17 -14.07%
DY 4.40 3.92 2.78 2.40 5.75 10.00 7.55 -8.59%
P/NAPS 0.39 0.44 0.57 0.78 0.44 0.23 0.27 6.31%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 17/02/15 28/02/14 25/02/13 27/02/12 28/02/11 -
Price 0.955 0.91 1.23 1.57 0.755 0.60 0.55 -
P/RPS 0.58 0.58 0.98 1.12 0.19 0.15 0.15 25.25%
P/EPS 12.33 20.23 9.76 5.14 3.40 2.44 4.90 16.60%
EY 8.11 4.94 10.25 19.44 29.44 41.03 20.40 -14.23%
DY 4.19 4.40 3.05 2.39 6.62 8.33 7.27 -8.76%
P/NAPS 0.40 0.40 0.52 0.79 0.38 0.28 0.28 6.11%

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