[CRESBLD] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CRESBLD] CREST BUILDER HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.55%
YoY- 80.91%
Quarter Report
Latest QR
Upcoming QR
CRESBLD's Result
CRESBLD's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 360,370 262,445 353,931 340,412 258,454 263,444 217,648 8.76%
PBT 19,005 16,962 46,950 34,560 21,472 26,305 27,094 -5.73%
Tax -7,319 -5,411 -10,407 -12,413 -9,230 -9,249 -9,470 -4.20%
NP 11,686 11,551 36,543 22,147 12,242 17,056 17,624 -6.61%
-
NP to SH 11,686 11,551 36,543 22,147 12,242 17,042 17,561 -6.55%
-
Tax Rate 38.51% 31.90% 22.17% 35.92% 42.99% 35.16% 34.95% -
Total Cost 348,684 250,894 317,388 318,265 246,212 246,388 200,024 9.69%
-
Net Worth 236,013 222,309 220,612 186,742 159,431 81,123 63,575 24.42%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,049 3,811 8,671 6,260 4,549 4,545 2,068 11.84%
Div Payout % 34.66% 33.00% 23.73% 28.27% 37.16% 26.67% 11.78% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 236,013 222,309 220,612 186,742 159,431 81,123 63,575 24.42%
NOSH 124,874 122,148 123,939 122,857 117,229 113,888 113,710 1.57%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.24% 4.40% 10.32% 6.51% 4.74% 6.47% 8.10% -
ROE 4.95% 5.20% 16.56% 11.86% 7.68% 21.01% 27.62% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 288.58 214.86 285.57 277.08 220.47 231.32 191.41 7.07%
EPS 9.36 9.46 29.48 18.03 10.44 14.96 15.44 -7.99%
DPS 3.24 3.12 7.00 5.00 3.88 4.00 1.82 10.08%
NAPS 1.89 1.82 1.78 1.52 1.36 0.7123 0.5591 22.49%
Adjusted Per Share Value based on latest NOSH - 122,857
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 203.69 148.34 200.05 192.41 146.08 148.90 123.02 8.76%
EPS 6.61 6.53 20.65 12.52 6.92 9.63 9.93 -6.55%
DPS 2.29 2.15 4.90 3.54 2.57 2.57 1.17 11.83%
NAPS 1.334 1.2565 1.2469 1.0555 0.9011 0.4585 0.3593 24.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.58 0.38 0.79 0.78 0.75 1.15 1.19 -
P/RPS 0.20 0.18 0.28 0.28 0.34 0.50 0.62 -17.17%
P/EPS 6.20 4.02 2.68 4.33 7.18 7.69 7.71 -3.56%
EY 16.13 24.89 37.32 23.11 13.92 13.01 12.98 3.68%
DY 5.59 8.21 8.86 6.41 5.17 3.48 1.53 24.09%
P/NAPS 0.31 0.21 0.44 0.51 0.55 1.61 2.13 -27.46%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 21/05/09 26/05/08 23/05/07 23/05/06 17/05/05 15/06/04 -
Price 0.56 0.45 0.80 0.82 0.81 0.96 0.96 -
P/RPS 0.19 0.21 0.28 0.30 0.37 0.42 0.50 -14.88%
P/EPS 5.98 4.76 2.71 4.55 7.76 6.42 6.22 -0.65%
EY 16.71 21.01 36.86 21.98 12.89 15.59 16.09 0.63%
DY 5.79 6.93 8.75 6.10 4.79 4.17 1.89 20.50%
P/NAPS 0.30 0.25 0.45 0.54 0.60 1.35 1.72 -25.24%

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