[CRESBLD] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 4.28%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 262,445 353,931 340,412 258,454 263,444 217,648 32,723 41.43%
PBT 16,962 46,950 34,560 21,472 26,305 27,094 5,494 20.64%
Tax -5,411 -10,407 -12,413 -9,230 -9,249 -9,470 -3,587 7.08%
NP 11,551 36,543 22,147 12,242 17,056 17,624 1,907 34.97%
-
NP to SH 11,551 36,543 22,147 12,242 17,042 17,561 3,970 19.46%
-
Tax Rate 31.90% 22.17% 35.92% 42.99% 35.16% 34.95% 65.29% -
Total Cost 250,894 317,388 318,265 246,212 246,388 200,024 30,816 41.79%
-
Net Worth 222,309 220,612 186,742 159,431 81,123 63,575 21,491 47.55%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 3,811 8,671 6,260 4,549 4,545 2,068 - -
Div Payout % 33.00% 23.73% 28.27% 37.16% 26.67% 11.78% - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 222,309 220,612 186,742 159,431 81,123 63,575 21,491 47.55%
NOSH 122,148 123,939 122,857 117,229 113,888 113,710 76,346 8.13%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.40% 10.32% 6.51% 4.74% 6.47% 8.10% 5.83% -
ROE 5.20% 16.56% 11.86% 7.68% 21.01% 27.62% 18.47% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 214.86 285.57 277.08 220.47 231.32 191.41 42.86 30.79%
EPS 9.46 29.48 18.03 10.44 14.96 15.44 5.20 10.47%
DPS 3.12 7.00 5.00 3.88 4.00 1.82 0.00 -
NAPS 1.82 1.78 1.52 1.36 0.7123 0.5591 0.2815 36.45%
Adjusted Per Share Value based on latest NOSH - 117,229
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 148.34 200.05 192.41 146.08 148.90 123.02 18.50 41.43%
EPS 6.53 20.65 12.52 6.92 9.63 9.93 2.24 19.50%
DPS 2.15 4.90 3.54 2.57 2.57 1.17 0.00 -
NAPS 1.2565 1.2469 1.0555 0.9011 0.4585 0.3593 0.1215 47.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.38 0.79 0.78 0.75 1.15 1.19 0.18 -
P/RPS 0.18 0.28 0.28 0.34 0.50 0.62 0.42 -13.15%
P/EPS 4.02 2.68 4.33 7.18 7.69 7.71 3.46 2.52%
EY 24.89 37.32 23.11 13.92 13.01 12.98 28.89 -2.45%
DY 8.21 8.86 6.41 5.17 3.48 1.53 0.00 -
P/NAPS 0.21 0.44 0.51 0.55 1.61 2.13 0.64 -16.93%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 26/05/08 23/05/07 23/05/06 17/05/05 15/06/04 09/06/03 -
Price 0.45 0.80 0.82 0.81 0.96 0.96 0.18 -
P/RPS 0.21 0.28 0.30 0.37 0.42 0.50 0.42 -10.90%
P/EPS 4.76 2.71 4.55 7.76 6.42 6.22 3.46 5.45%
EY 21.01 36.86 21.98 12.89 15.59 16.09 28.89 -5.16%
DY 6.93 8.75 6.10 4.79 4.17 1.89 0.00 -
P/NAPS 0.25 0.45 0.54 0.60 1.35 1.72 0.64 -14.48%

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