[CRESBLD] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 26.6%
YoY- 110.96%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 289,956 465,750 595,409 498,979 282,197 280,011 207,392 5.73%
PBT -86,121 22,242 98,281 45,460 25,915 27,079 30,045 -
Tax 11,295 -5,308 -26,059 -16,333 -10,927 -15,081 -10,067 -
NP -74,826 16,934 72,222 29,127 14,988 11,998 19,978 -
-
NP to SH -77,111 19,266 70,376 27,872 13,212 7,970 20,756 -
-
Tax Rate - 23.86% 26.51% 35.93% 42.16% 55.69% 33.51% -
Total Cost 364,782 448,816 523,187 469,852 267,209 268,013 187,414 11.72%
-
Net Worth 408,509 498,399 487,638 425,023 402,427 407,439 386,908 0.90%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 5,776 7,645 6,827 6,820 7,085 6,174 -
Div Payout % - 29.98% 10.86% 24.50% 51.63% 88.91% 29.75% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 408,509 498,399 487,638 425,023 402,427 407,439 386,908 0.90%
NOSH 176,921 176,921 176,921 176,921 176,921 176,921 164,641 1.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -25.81% 3.64% 12.13% 5.84% 5.31% 4.28% 9.63% -
ROE -18.88% 3.87% 14.43% 6.56% 3.28% 1.96% 5.36% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 178.87 282.22 350.43 292.33 165.49 158.07 125.97 6.01%
EPS -47.57 11.67 41.42 16.33 7.75 4.50 12.61 -
DPS 0.00 3.50 4.50 4.00 4.00 4.00 3.75 -
NAPS 2.52 3.02 2.87 2.49 2.36 2.30 2.35 1.16%
Adjusted Per Share Value based on latest NOSH - 176,921
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 163.89 263.25 336.54 282.03 159.50 158.27 117.22 5.73%
EPS -43.58 10.89 39.78 15.75 7.47 4.50 11.73 -
DPS 0.00 3.26 4.32 3.86 3.86 4.01 3.49 -
NAPS 2.309 2.8171 2.7562 2.4023 2.2746 2.3029 2.1869 0.90%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.75 0.915 0.87 0.905 0.91 1.02 1.35 -
P/RPS 0.42 0.32 0.25 0.31 0.55 0.65 1.07 -14.41%
P/EPS -1.58 7.84 2.10 5.54 11.74 22.67 10.71 -
EY -63.42 12.76 47.61 18.04 8.51 4.41 9.34 -
DY 0.00 3.83 5.17 4.42 4.40 3.92 2.78 -
P/NAPS 0.30 0.30 0.30 0.36 0.39 0.44 0.57 -10.13%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 22/02/17 26/02/16 17/02/15 -
Price 0.66 0.87 1.00 0.99 0.955 0.91 1.23 -
P/RPS 0.37 0.31 0.29 0.34 0.58 0.58 0.98 -14.97%
P/EPS -1.39 7.45 2.41 6.06 12.33 20.23 9.76 -
EY -72.07 13.42 41.42 16.49 8.11 4.94 10.25 -
DY 0.00 4.02 4.50 4.04 4.19 4.40 3.05 -
P/NAPS 0.26 0.29 0.35 0.40 0.40 0.40 0.52 -10.90%

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