[CRESBLD] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.95%
YoY- -2.96%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Revenue 353,931 340,412 258,454 263,444 217,648 32,723 1,027 154.59%
PBT 46,950 34,560 21,472 26,305 27,094 5,494 -74,482 -
Tax -10,407 -12,413 -9,230 -9,249 -9,470 -3,587 21,593 -
NP 36,543 22,147 12,242 17,056 17,624 1,907 -52,889 -
-
NP to SH 36,543 22,147 12,242 17,042 17,561 3,970 -74,482 -
-
Tax Rate 22.17% 35.92% 42.99% 35.16% 34.95% 65.29% - -
Total Cost 317,388 318,265 246,212 246,388 200,024 30,816 53,916 32.78%
-
Net Worth 220,612 186,742 159,431 81,123 63,575 21,491 -231,331 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Div 8,671 6,260 4,549 4,545 2,068 - - -
Div Payout % 23.73% 28.27% 37.16% 26.67% 11.78% - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Net Worth 220,612 186,742 159,431 81,123 63,575 21,491 -231,331 -
NOSH 123,939 122,857 117,229 113,888 113,710 76,346 50,255 15.53%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
NP Margin 10.32% 6.51% 4.74% 6.47% 8.10% 5.83% -5,149.85% -
ROE 16.56% 11.86% 7.68% 21.01% 27.62% 18.47% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
RPS 285.57 277.08 220.47 231.32 191.41 42.86 2.04 120.42%
EPS 29.48 18.03 10.44 14.96 15.44 5.20 -148.21 -
DPS 7.00 5.00 3.88 4.00 1.82 0.00 0.00 -
NAPS 1.78 1.52 1.36 0.7123 0.5591 0.2815 -4.6031 -
Adjusted Per Share Value based on latest NOSH - 113,888
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
RPS 200.05 192.41 146.08 148.90 123.02 18.50 0.58 154.62%
EPS 20.65 12.52 6.92 9.63 9.93 2.24 -42.10 -
DPS 4.90 3.54 2.57 2.57 1.17 0.00 0.00 -
NAPS 1.2469 1.0555 0.9011 0.4585 0.3593 0.1215 -1.3075 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 -
Price 0.79 0.78 0.75 1.15 1.19 0.18 0.18 -
P/RPS 0.28 0.28 0.34 0.50 0.62 0.42 8.81 -42.39%
P/EPS 2.68 4.33 7.18 7.69 7.71 3.46 -0.12 -
EY 37.32 23.11 13.92 13.01 12.98 28.89 -823.37 -
DY 8.86 6.41 5.17 3.48 1.53 0.00 0.00 -
P/NAPS 0.44 0.51 0.55 1.61 2.13 0.64 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/12/01 CAGR
Date 26/05/08 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 28/02/02 -
Price 0.80 0.82 0.81 0.96 0.96 0.18 0.18 -
P/RPS 0.28 0.30 0.37 0.42 0.50 0.42 8.81 -42.39%
P/EPS 2.71 4.55 7.76 6.42 6.22 3.46 -0.12 -
EY 36.86 21.98 12.89 15.59 16.09 28.89 -823.37 -
DY 8.75 6.10 4.79 4.17 1.89 0.00 0.00 -
P/NAPS 0.45 0.54 0.60 1.35 1.72 0.64 0.00 -

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
Post a Comment